| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 224.00 | 2 224.00 | | 2 224.00 |
BH Other financial assets | 235.00 | | 235.00 | 235.00 |
BJ TOTAL (I) | 2 459.00 | 2 224.00 | 235.00 | 2 459.00 |
BL Raw materials, supplies | 10 688.00 | | 10 688.00 | 10 688.00 |
BX Customers and related accounts | 13 520.00 | | 13 520.00 | 13 520.00 |
BZ Other receivables | 7 574.00 | | 7 574.00 | 7 574.00 |
CH Prepaid expenses | 1 374.00 | | 1 374.00 | 1 374.00 |
CJ TOTAL (II) | 33 156.00 | | 33 156.00 | 33 156.00 |
CO Grand total (0 to V) | 35 615.00 | 2 224.00 | 33 391.00 | 35 615.00 |
CP Shares due in less than one year | 235.00 | | | 235.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 6 802.00 | 6 802.00 | | 6 802.00 |
DH Retained earnings | -4 196.00 | -2 650.00 | | -4 196.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 787.00 | -1 547.00 | | -1 787.00 |
DL TOTAL (I) | 9 203.00 | 10 991.00 | | 9 203.00 |
DU Loans and Debts from Credit Institutions (3) | 13 143.00 | 14 060.00 | | 13 143.00 |
DV Miscellaneous Loans and Financial Debts (4) | 321.00 | 321.00 | | 321.00 |
DX Trade payables and related accounts | 4 580.00 | 2 568.00 | | 4 580.00 |
DY Tax and social security liabilities | 6 143.00 | 7 233.00 | | 6 143.00 |
EC TOTAL (IV) | 24 188.00 | 24 183.00 | | 24 188.00 |
EE Grand total (I to V) | 33 391.00 | 35 173.00 | | 33 391.00 |
EG Accrued income and payables due within one year | 24 188.00 | 24 183.00 | | 24 188.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 13 143.00 | 14 060.00 | | 13 143.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 152 607.00 | 425.00 | 153 032.00 | 152 607.00 |
FJ Net sales | 152 607.00 | 425.00 | 153 032.00 | 152 607.00 |
FR Total operating income (I) | | | 153 032.00 | |
FU Purchases of raw materials and other supplies | | | 56 572.00 | |
FV Inventory change (raw materials and supplies) | | | -3 005.00 | |
FW Other purchases and external expenses | | | 69 433.00 | |
FX Taxes, duties, and similar payments | | | 1 258.00 | |
FY Salaries and Wages | | | 20 400.00 | |
FZ Social Security Contributions | | | 9 221.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 153 880.00 | |
GG - OPERATING RESULT (I - II) | | | -848.00 | |
GR Interest and similar expenses | | | 850.00 | |
GU Total financial expenses (VI) | | | 850.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -850.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 697.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 90.00 | 540.00 | | 90.00 |
HH Total exceptional expenses (VIII) | 90.00 | 540.00 | | 90.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -90.00 | -540.00 | | -90.00 |
HL TOTAL REVENUE (I + III + V + VII) | 153 032.00 | 137 843.00 | | 153 032.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 154 819.00 | 139 390.00 | | 154 819.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 787.00 | -1 547.00 | | -1 787.00 |
HP References: Equipment leasing | 16 520.00 | 16 490.00 | | 16 520.00 |
| |
| 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 | 2 459.00 | | | 2 459.00 |
I3 DECREASES Total Financial Fixed Assets | | | 235.00 | |
I4 DECREASES Grand Total | | | 2 459.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 224.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 224.00 | | | 2 224.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 235.00 | | | 235.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 224.00 | | | 2 224.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 224.00 | | | 2 224.00 |
| |
| 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 | 4 580.00 | 4 580.00 | | 4 580.00 |
8C Staff and Related Accounts | 194.00 | 194.00 | | 194.00 |
8D Social Security and Other Social Organizations | 2 099.00 | 2 099.00 | | 2 099.00 |
UT Other financial assets | 235.00 | 235.00 | | 235.00 |
UX Other trade receivables | 13 520.00 | 13 520.00 | | 13 520.00 |
UY Staff and related accounts | 2 170.00 | 2 170.00 | | 2 170.00 |
VB VAT | 790.00 | 790.00 | | 790.00 |
VG Loans with a maturity of up to one year at origin | 13 143.00 | 13 143.00 | | 13 143.00 |
VI Group and Associates | 321.00 | 321.00 | | 321.00 |
VP Miscellaneous | 4 614.00 | 4 614.00 | | 4 614.00 |
VS Prepaid expenses | 1 374.00 | 1 374.00 | | 1 374.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 703.00 | 22 703.00 | | 22 703.00 |
VW VAT | 3 850.00 | 3 850.00 | | 3 850.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 188.00 | 24 188.00 | | 24 188.00 |
| |
| 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 | 1 056.00 | 864.00 | | 1 056.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 606.00 | 2 758.00 | | 2 606.00 |
ST Other accounts | 66 826.00 | 53 867.00 | | 66 826.00 |
YW Business tax | 202.00 | 201.00 | | 202.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 258.00 | 1 065.00 | | 1 258.00 |
YY Amount of VAT collected | 30 521.00 | 27 459.00 | | 30 521.00 |
YZ Total deductible VAT on goods and services | 21 214.00 | 18 560.00 | | 21 214.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 69 433.00 | 56 626.00 | | 69 433.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
