| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 440.00 | | 440.00 | 440.00 |
AR Technical installations, industrial equipment and tools | 14 729.00 | 11 759.00 | 2 970.00 | 14 729.00 |
AT Other tangible assets | 25 032.00 | 25 032.00 | | 25 032.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 40 372.00 | 36 792.00 | 3 580.00 | 40 372.00 |
BT Goods | 108.00 | | 108.00 | 108.00 |
BZ Other receivables | 1 140.00 | | 1 140.00 | 1 140.00 |
CF Cash and cash equivalents | 33 950.00 | | 33 950.00 | 33 950.00 |
CH Prepaid expenses | 23.00 | | 23.00 | 23.00 |
CJ TOTAL (II) | 35 221.00 | | 35 221.00 | 35 221.00 |
CO Grand total (0 to V) | 75 592.00 | 36 792.00 | 38 801.00 | 75 592.00 |
CU Other investments | 155.00 | | 155.00 | 155.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 100.00 | 4 100.00 | | 4 100.00 |
DD Legal reserve (1) | 410.00 | 410.00 | | 410.00 |
DG Other reserves | 14 542.00 | 11 712.00 | | 14 542.00 |
DH Retained earnings | -7 649.00 | -7 649.00 | | -7 649.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 003.00 | 2 830.00 | | 20 003.00 |
DL TOTAL (I) | 31 407.00 | 11 403.00 | | 31 407.00 |
DU Loans and Debts from Credit Institutions (3) | 1 755.00 | | | 1 755.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 1 562.00 | | |
DX Trade payables and related accounts | 1 485.00 | 1 122.00 | | 1 485.00 |
DY Tax and social security liabilities | 4 153.00 | 5 333.00 | | 4 153.00 |
EC TOTAL (IV) | 7 394.00 | 8 017.00 | | 7 394.00 |
EE Grand total (I to V) | 38 801.00 | 19 420.00 | | 38 801.00 |
EG Accrued income and payables due within one year | 7 394.00 | 8 017.00 | | 7 394.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 15 886.00 | | 15 886.00 | 15 886.00 |
FJ Net sales | 15 886.00 | | 15 886.00 | 15 886.00 |
FO Operating subsidies | | | 32 805.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 48 695.00 | |
FS Purchases of goods (including customs duties) | | | 2 254.00 | |
FT Inventory change (goods) | | | 235.00 | |
FU Purchases of raw materials and other supplies | | | 990.00 | |
FW Other purchases and external expenses | | | 12 574.00 | |
FX Taxes, duties, and similar payments | | | 719.00 | |
FY Salaries and Wages | | | 4 481.00 | |
FZ Social Security Contributions | | | 4 587.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 049.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 26 890.00 | |
GG - OPERATING RESULT (I - II) | | | 21 804.00 | |
GR Interest and similar expenses | | | 114.00 | |
GU Total financial expenses (VI) | | | 114.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -114.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 690.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 13 333.00 | | | 13 333.00 |
HD Total exceptional income (VII) | 13 333.00 | | | 13 333.00 |
HE Exceptional expenses on management operations | | 45.00 | | |
HF Exceptional expenses on capital transactions | 15 020.00 | | | 15 020.00 |
HH Total exceptional expenses (VIII) | 15 020.00 | 45.00 | | 15 020.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 687.00 | -45.00 | | -1 687.00 |
HL TOTAL REVENUE (I + III + V + VII) | 62 028.00 | 43 254.00 | | 62 028.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 42 025.00 | 40 423.00 | | 42 025.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 003.00 | 2 830.00 | | 20 003.00 |
| |
| 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 | 67 762.00 | | 18 686.00 | 67 762.00 |
I3 DECREASES Total Financial Fixed Assets | | | 170.00 | |
I4 DECREASES Grand Total | | 46 076.00 | 40 372.00 | |
IO DECREASES Total including other intangible assets | | | 440.00 | |
IY DECREASES Total Tangible Fixed Assets | | 46 076.00 | 39 762.00 | |
KD ACQUISITIONS Total including other intangible assets | 440.00 | | | 440.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 67 157.00 | | 18 686.00 | 67 157.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 170.00 | | | 170.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 66 799.00 | 1 049.00 | 31 056.00 | 66 799.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 66 799.00 | 1 049.00 | 31 056.00 | 66 799.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 1 485.00 | 1 485.00 | | 1 485.00 |
8D Social Security and Other Social Organizations | 3 612.00 | 3 612.00 | | 3 612.00 |
VB VAT | 1 140.00 | 1 140.00 | | 1 140.00 |
VG Loans with a maturity of up to one year at origin | 1 755.00 | 1 755.00 | | 1 755.00 |
VJ Loans taken out during the year | 3 500.00 | | | 3 500.00 |
VK Loans repaid during the year | 1 745.00 | | | 1 745.00 |
VS Prepaid expenses | 23.00 | 23.00 | | 23.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 163.00 | 1 163.00 | | 1 163.00 |
VW VAT | 541.00 | 541.00 | | 541.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 394.00 | 7 394.00 | | 7 394.00 |
