| |
| 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 | 80 048.00 | 68 892.00 | 11 156.00 | 80 048.00 |
AT Other tangible assets | 166 181.00 | 158 493.00 | 7 688.00 | 166 181.00 |
BH Other financial assets | 2 400.00 | | 2 400.00 | 2 400.00 |
BJ TOTAL (I) | 248 629.00 | 227 385.00 | 21 244.00 | 248 629.00 |
BL Raw materials, supplies | 825.00 | | 825.00 | 825.00 |
BZ Other receivables | 10 242.00 | | 10 242.00 | 10 242.00 |
CF Cash and cash equivalents | 37 600.00 | | 37 600.00 | 37 600.00 |
CH Prepaid expenses | 6 087.00 | | 6 087.00 | 6 087.00 |
CJ TOTAL (II) | 54 754.00 | | 54 754.00 | 54 754.00 |
CO Grand total (0 to V) | 303 383.00 | 227 385.00 | 75 998.00 | 303 383.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 14 544.00 | 14 544.00 | | 14 544.00 |
DH Retained earnings | 12 151.00 | | | 12 151.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 815.00 | 12 151.00 | | 8 815.00 |
DL TOTAL (I) | 43 759.00 | 34 945.00 | | 43 759.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 238.00 | 15 438.00 | | 15 238.00 |
DX Trade payables and related accounts | 12 714.00 | 9 822.00 | | 12 714.00 |
DY Tax and social security liabilities | 4 053.00 | 2 056.00 | | 4 053.00 |
EB Prepaid income (2) | 233.00 | 233.00 | | 233.00 |
EC TOTAL (IV) | 32 238.00 | 27 550.00 | | 32 238.00 |
EE Grand total (I to V) | 75 998.00 | 62 494.00 | | 75 998.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 110 475.00 | | 110 475.00 | 110 475.00 |
FJ Net sales | 110 475.00 | | 110 475.00 | 110 475.00 |
FQ Other income | | | 613.00 | |
FR Total operating income (I) | | | 111 088.00 | |
FU Purchases of raw materials and other supplies | | | 5 548.00 | |
FV Inventory change (raw materials and supplies) | | | 75.00 | |
FW Other purchases and external expenses | | | 86 335.00 | |
FX Taxes, duties, and similar payments | | | 1 814.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 815.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 100 587.00 | |
GG - OPERATING RESULT (I - II) | | | 10 501.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 501.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 130.00 | 663.00 | | 130.00 |
HF Exceptional expenses on capital transactions | | 500.00 | | |
HH Total exceptional expenses (VIII) | 130.00 | 1 163.00 | | 130.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -130.00 | -1 163.00 | | -130.00 |
HK Income tax | 1 556.00 | 2 144.00 | | 1 556.00 |
HL TOTAL REVENUE (I + III + V + VII) | 111 088.00 | 115 126.00 | | 111 088.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 102 273.00 | 102 975.00 | | 102 273.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 815.00 | 12 151.00 | | 8 815.00 |
| |
| 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 | 240 379.00 | | 8 250.00 | 240 379.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 400.00 | |
I4 DECREASES Grand Total | | | 248 629.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 246 229.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 237 979.00 | | 8 250.00 | 237 979.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 400.00 | | | 2 400.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 220 570.00 | 6 815.00 | | 220 570.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 220 570.00 | 6 815.00 | | 220 570.00 |
