| |
| 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 | 3 352.00 | 3 352.00 | | 3 352.00 |
AT Other tangible assets | 1 967.00 | 1 967.00 | | 1 967.00 |
BH Other financial assets | 273.00 | | 273.00 | 273.00 |
BJ TOTAL (I) | 5 592.00 | 5 319.00 | 273.00 | 5 592.00 |
BL Raw materials, supplies | 1 810.00 | | 1 810.00 | 1 810.00 |
BN Goods in progress | | | | |
BX Customers and related accounts | 65 625.00 | | 65 625.00 | 65 625.00 |
BZ Other receivables | 2 693.00 | | 2 693.00 | 2 693.00 |
CF Cash and cash equivalents | 35 476.00 | | 35 476.00 | 35 476.00 |
CH Prepaid expenses | 1 455.00 | | 1 455.00 | 1 455.00 |
CJ TOTAL (II) | 107 061.00 | | 107 061.00 | 107 061.00 |
CO Grand total (0 to V) | 112 653.00 | 5 319.00 | 107 334.00 | 112 653.00 |
CP Shares due in less than one year | 6.00 | | | 6.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 39 933.00 | 15 008.00 | | 39 933.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 657.00 | 24 925.00 | | 11 657.00 |
DL TOTAL (I) | 60 390.00 | 48 733.00 | | 60 390.00 |
DX Trade payables and related accounts | 17 486.00 | 16 133.00 | | 17 486.00 |
DY Tax and social security liabilities | 29 458.00 | 17 928.00 | | 29 458.00 |
EC TOTAL (IV) | 46 944.00 | 34 060.00 | | 46 944.00 |
EE Grand total (I to V) | 107 334.00 | 82 794.00 | | 107 334.00 |
EG Accrued income and payables due within one year | 46 944.00 | 34 060.00 | | 46 944.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 130 582.00 | | 130 582.00 | 130 582.00 |
FJ Net sales | 130 582.00 | | 130 582.00 | 130 582.00 |
FM Inventory production | | | -15 000.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 115 591.00 | |
FU Purchases of raw materials and other supplies | | | 28 502.00 | |
FV Inventory change (raw materials and supplies) | | | 1 080.00 | |
FW Other purchases and external expenses | | | 42 764.00 | |
FX Taxes, duties, and similar payments | | | 1 271.00 | |
FY Salaries and Wages | | | 22 322.00 | |
FZ Social Security Contributions | | | 7 822.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 45.00 | |
GE Other Expenses | | | 128.00 | |
GF Total Operating Expenses (II) | | | 103 934.00 | |
GG - OPERATING RESULT (I - II) | | | 11 657.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 657.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 512.00 | | |
HH Total exceptional expenses (VIII) | | 512.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -512.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 115 591.00 | 187 242.00 | | 115 591.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 103 935.00 | 162 317.00 | | 103 935.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 657.00 | 24 925.00 | | 11 657.00 |
HP References: Equipment leasing | | 1 439.00 | | |
| |
| 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 | 5 592.00 | | | 5 592.00 |
I3 DECREASES Total Financial Fixed Assets | | | 273.00 | |
I4 DECREASES Grand Total | | | 5 592.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 319.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 319.00 | | | 5 319.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 273.00 | | | 273.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 274.00 | 45.00 | | 5 274.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 274.00 | 45.00 | | 5 274.00 |
| |
| 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 | 17 486.00 | 17 486.00 | | 17 486.00 |
8C Staff and Related Accounts | 9 363.00 | 9 363.00 | | 9 363.00 |
8D Social Security and Other Social Organizations | 10 036.00 | 10 036.00 | | 10 036.00 |
UT Other financial assets | 273.00 | | 273.00 | 273.00 |
UX Other trade receivables | 57 316.00 | 57 316.00 | | 57 316.00 |
VA Doubtful or disputed receivables | 8 310.00 | 8 310.00 | | 8 310.00 |
VB VAT | 1 492.00 | 1 492.00 | | 1 492.00 |
VQ Other Taxes, Duties, and Similar Debts | 272.00 | 272.00 | | 272.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 201.00 | 1 201.00 | | 1 201.00 |
VS Prepaid expenses | 1 455.00 | 1 455.00 | | 1 455.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 70 048.00 | 69 775.00 | 273.00 | 70 048.00 |
VW VAT | 9 788.00 | 9 788.00 | | 9 788.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 46 944.00 | 46 944.00 | | 46 944.00 |
| |
| 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 | 140.00 | 549.00 | | 140.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 616.00 | 6 050.00 | | 5 616.00 |
ST Other accounts | 17 495.00 | 17 684.00 | | 17 495.00 |
XQ Rental, rental and co-ownership charges | 3 250.00 | 3 235.00 | | 3 250.00 |
YT Subcontracting | 1 160.00 | | | 1 160.00 |
YU External personnel | 15 243.00 | 45 152.00 | | 15 243.00 |
YW Business tax | 1 131.00 | 1 230.00 | | 1 131.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 271.00 | 1 779.00 | | 1 271.00 |
YY Amount of VAT collected | 19 447.00 | 19 066.00 | | 19 447.00 |
YZ Total deductible VAT on goods and services | 12 388.00 | 20 956.00 | | 12 388.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 42 764.00 | 72 122.00 | | 42 764.00 |
