| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 310.00 | 1 310.00 | | 1 310.00 |
AR Technical installations, industrial equipment and tools | 152 960.00 | 111 538.00 | 41 421.00 | 152 960.00 |
AT Other tangible assets | 978.00 | 779.00 | 199.00 | 978.00 |
BJ TOTAL (I) | 155 248.00 | 113 628.00 | 41 620.00 | 155 248.00 |
BX Customers and related accounts | 1 320.00 | | 1 320.00 | 1 320.00 |
BZ Other receivables | 418.00 | | 418.00 | 418.00 |
CF Cash and cash equivalents | 33 023.00 | | 33 023.00 | 33 023.00 |
CJ TOTAL (II) | 34 761.00 | | 34 761.00 | 34 761.00 |
CO Grand total (0 to V) | 190 010.00 | 113 628.00 | 76 382.00 | 190 010.00 |
| |
| 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 |
DG Other reserves | 3 544.00 | 2 553.00 | | 3 544.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 819.00 | 8 991.00 | | 6 819.00 |
DL TOTAL (I) | 19 163.00 | 20 344.00 | | 19 163.00 |
DU Loans and Debts from Credit Institutions (3) | 52 751.00 | 64 754.00 | | 52 751.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 251.00 | 3 251.00 | | 3 251.00 |
DX Trade payables and related accounts | 12.00 | 17.00 | | 12.00 |
DY Tax and social security liabilities | 1 204.00 | 1 587.00 | | 1 204.00 |
EC TOTAL (IV) | 57 218.00 | 69 610.00 | | 57 218.00 |
EE Grand total (I to V) | 76 382.00 | 89 954.00 | | 76 382.00 |
EG Accrued income and payables due within one year | 17 690.00 | 17 859.00 | | 17 690.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 26 407.00 | | 26 407.00 | 26 407.00 |
FJ Net sales | 26 407.00 | | 26 407.00 | 26 407.00 |
FR Total operating income (I) | | | 26 407.00 | |
FW Other purchases and external expenses | | | 5 465.00 | |
FX Taxes, duties, and similar payments | | | 272.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 619.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 16 356.00 | |
GG - OPERATING RESULT (I - II) | | | 10 050.00 | |
GL Other interest and similar income | | | 159.00 | |
GP Total financial income (V) | | | 159.00 | |
GR Interest and similar expenses | | | 2 186.00 | |
GU Total financial expenses (VI) | | | 2 186.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 026.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 023.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 204.00 | 1 587.00 | | 1 204.00 |
HL TOTAL REVENUE (I + III + V + VII) | 26 567.00 | 29 215.00 | | 26 567.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 747.00 | 20 224.00 | | 19 747.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 819.00 | 8 991.00 | | 6 819.00 |
| |
| 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 | 155 249.00 | | | 155 249.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 310.00 | | | 1 310.00 |
I4 DECREASES Grand Total | | | 155 249.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 310.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 153 939.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 153 939.00 | | | 153 939.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 103 009.00 | 10 619.00 | | 103 009.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 310.00 | | | 1 310.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 101 698.00 | 10 619.00 | | 101 698.00 |
| |
| 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 | 12.00 | 12.00 | | 12.00 |
8E Income Taxes | 1 204.00 | 1 204.00 | | 1 204.00 |
UX Other trade receivables | 1 321.00 | 1 321.00 | | 1 321.00 |
VB VAT | 418.00 | 418.00 | | 418.00 |
VG Loans with a maturity of up to one year at origin | 1 000.00 | 1 000.00 | | 1 000.00 |
VH Loans with a maturity of more than one year at origin | 51 751.00 | 12 223.00 | 39 528.00 | 51 751.00 |
VI Group and Associates | 3 252.00 | 3 252.00 | | 3 252.00 |
VK Loans repaid during the year | 11 776.00 | | | 11 776.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 739.00 | 1 739.00 | | 1 739.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 57 219.00 | 17 690.00 | 39 528.00 | 57 219.00 |
