| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 240 517.00 | 227 664.00 | 12 853.00 | 240 517.00 |
BH Other financial assets | 417.00 | | 417.00 | 417.00 |
BJ TOTAL (I) | 294 642.00 | 268 379.00 | 26 264.00 | 294 642.00 |
BL Raw materials, supplies | 12 895.00 | 9 700.00 | 3 195.00 | 12 895.00 |
BX Customers and related accounts | 13 334.00 | | 13 334.00 | 13 334.00 |
BZ Other receivables | 19 686.00 | | 19 686.00 | 19 686.00 |
CF Cash and cash equivalents | 20 809.00 | | 20 809.00 | 20 809.00 |
CJ TOTAL (II) | 66 724.00 | 9 700.00 | 57 024.00 | 66 724.00 |
CO Grand total (0 to V) | 361 367.00 | 278 079.00 | 83 288.00 | 361 367.00 |
CX Development or Research and Development Expenses | 53 707.00 | 40 715.00 | 12 993.00 | 53 707.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | | | 300 000.00 |
DD Legal reserve (1) | 13 000.00 | | | 13 000.00 |
DH Retained earnings | -300 079.00 | | | -300 079.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 685.00 | | | 12 685.00 |
DL TOTAL (I) | 25 606.00 | | | 25 606.00 |
DU Loans and Debts from Credit Institutions (3) | 7 614.00 | | | 7 614.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43 064.00 | | | 43 064.00 |
EA Other liabilities | 40 234.00 | | | 40 234.00 |
EC TOTAL (IV) | 47 849.00 | | | 47 849.00 |
EE Grand total (I to V) | 116 520.00 | | | 116 520.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | 61 047.00 | 61 047.00 | |
FJ Net sales | | 61 047.00 | 61 047.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 31 095.00 | |
FR Total operating income (I) | | | 92 142.00 | |
FS Purchases of goods (including customs duties) | | | 14 178.00 | |
FU Purchases of raw materials and other supplies | | | 36 681.00 | |
FV Inventory change (raw materials and supplies) | | | 5 405.00 | |
FW Other purchases and external expenses | | | 4 476.00 | |
FX Taxes, duties, and similar payments | | | 2 065.00 | |
FZ Social Security Contributions | | | 1 181.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 339.00 | |
GF Total Operating Expenses (II) | | | 79 325.00 | |
GG - OPERATING RESULT (I - II) | | | 12 817.00 | |
GR Interest and similar expenses | | | 132.00 | |
GU Total financial expenses (VI) | | | 132.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -132.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 685.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 92 142.00 | | | 92 142.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 79 457.00 | | | 79 457.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 685.00 | | | 12 685.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 348 348.00 | | | 348 348.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 53 707.00 | | | 53 707.00 |
I3 DECREASES Total Financial Fixed Assets | | | 417.00 | |
I4 DECREASES Grand Total | | | 348 348.00 | |
IN DECREASES Start-up, development, or research expenses | | | 53 707.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 294 224.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 294 224.00 | | | 294 224.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 417.00 | | | 417.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 253 039.00 | 15 339.00 | | 253 039.00 |
CY DEPRECIATION Start-up, development, or research expenses | 35 370.00 | 5 345.00 | | 35 370.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 217 670.00 | 9 994.00 | | 217 670.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 7 300.00 | 2 400.00 | | 7 300.00 |
6T Receivables | | 31 095.00 | | |
7B Total provisions for depreciation | 7 300.00 | 33 495.00 | | 7 300.00 |
7C Grand total | 7 300.00 | 33 495.00 | | 7 300.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8C Staff and Related Accounts | 5 516.00 | 5 516.00 | | 5 516.00 |
8D Social Security and Other Social Organizations | 1 446.00 | 1 446.00 | | 1 446.00 |
UX Other trade receivables | 13 334.00 | 13 334.00 | | 13 334.00 |
VB VAT | 8 441.00 | 8 441.00 | | 8 441.00 |
VQ Other Taxes, Duties, and Similar Debts | 29 100.00 | 29 100.00 | | 29 100.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 245.00 | 11 245.00 | | 11 245.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 33 020.00 | 33 020.00 | | 33 020.00 |
VW VAT | 7 002.00 | 7 002.00 | | 7 002.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 43 065.00 | 43 065.00 | | 43 065.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 415.00 | | | 415.00 |
ST Other accounts | 690.00 | | | 690.00 |
XQ Rental, rental and co-ownership charges | 2 178.00 | | | 2 178.00 |
YT Subcontracting | 1 608.00 | | | 1 608.00 |
YW Business tax | 1 650.00 | | | 1 650.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 541.00 | | | 6 541.00 |
YZ Total deductible VAT on goods and services | 5 040.00 | | | 5 040.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 476.00 | | | 4 476.00 |
