| |
| 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 | 4 788.00 | 4 788.00 | | 4 788.00 |
AT Other tangible assets | 85 043.00 | 58 941.00 | 26 102.00 | 85 043.00 |
BD Other fixed assets | 689.00 | | 689.00 | 689.00 |
BJ TOTAL (I) | 90 519.00 | 63 728.00 | 26 791.00 | 90 519.00 |
BL Raw materials, supplies | 78 862.00 | | 78 862.00 | 78 862.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 28 102.00 | | 28 102.00 | 28 102.00 |
CF Cash and cash equivalents | 168 426.00 | | 168 426.00 | 168 426.00 |
CJ TOTAL (II) | 275 390.00 | | 275 390.00 | 275 390.00 |
CO Grand total (0 to V) | 365 909.00 | 63 728.00 | 302 181.00 | 365 909.00 |
| |
| 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 | 227 409.00 | 215 126.00 | | 227 409.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 194.00 | 12 283.00 | | 7 194.00 |
DL TOTAL (I) | 242 854.00 | 235 659.00 | | 242 854.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 673.00 | | | 9 673.00 |
DX Trade payables and related accounts | 30 100.00 | 46 241.00 | | 30 100.00 |
DY Tax and social security liabilities | 19 554.00 | 44 785.00 | | 19 554.00 |
EC TOTAL (IV) | 59 327.00 | 91 027.00 | | 59 327.00 |
EE Grand total (I to V) | 302 181.00 | 326 686.00 | | 302 181.00 |
EI Including equity loans | 9 673.00 | | | 9 673.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 405 550.00 | | 405 550.00 | 405 550.00 |
FD Production sold - goods | 8 950.00 | | 8 950.00 | 8 950.00 |
FG Production sold - services | 157 324.00 | | 157 324.00 | 157 324.00 |
FJ Net sales | 571 824.00 | | 571 824.00 | 571 824.00 |
FQ Other income | | | 4 201.00 | |
FR Total operating income (I) | | | 576 025.00 | |
FS Purchases of goods (including customs duties) | | | 216 400.00 | |
FT Inventory change (goods) | | | 1 116.00 | |
FU Purchases of raw materials and other supplies | | | 100 661.00 | |
FW Other purchases and external expenses | | | 94 742.00 | |
FX Taxes, duties, and similar payments | | | 5 683.00 | |
FY Salaries and Wages | | | 101 908.00 | |
FZ Social Security Contributions | | | 46 931.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 194.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 567 645.00 | |
GG - OPERATING RESULT (I - II) | | | 8 381.00 | |
GK Income from other securities and fixed asset receivables | | | 111.00 | |
GP Total financial income (V) | | | 111.00 | |
GR Interest and similar expenses | | | 28.00 | |
GU Total financial expenses (VI) | | | 28.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 84.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 464.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 270.00 | 1 590.00 | | 1 270.00 |
HL TOTAL REVENUE (I + III + V + VII) | 576 137.00 | 603 719.00 | | 576 137.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 568 942.00 | 591 436.00 | | 568 942.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 194.00 | 12 283.00 | | 7 194.00 |
| |
| 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 | 89 223.00 | | 1 296.00 | 89 223.00 |
I3 DECREASES Total Financial Fixed Assets | | | 689.00 | |
I4 DECREASES Grand Total | | | 90 519.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 89 830.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 88 534.00 | | 1 296.00 | 88 534.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 689.00 | | | 689.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 63 534.00 | 194.00 | | 63 534.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 63 534.00 | 194.00 | | 63 534.00 |
