| |
| 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 | 271 843.00 | 176 812.00 | 95 030.00 | 271 843.00 |
AT Other tangible assets | 1 503.00 | 1 503.00 | | 1 503.00 |
BJ TOTAL (I) | 273 347.00 | 178 316.00 | 95 030.00 | 273 347.00 |
BX Customers and related accounts | 5 145.00 | | 5 145.00 | 5 145.00 |
BZ Other receivables | 811.00 | | 811.00 | 811.00 |
CF Cash and cash equivalents | 23 773.00 | | 23 773.00 | 23 773.00 |
CH Prepaid expenses | 8 827.00 | | 8 827.00 | 8 827.00 |
CJ TOTAL (II) | 38 558.00 | | 38 558.00 | 38 558.00 |
CO Grand total (0 to V) | 311 905.00 | 178 316.00 | 133 588.00 | 311 905.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 66 000.00 | 66 000.00 | | 66 000.00 |
DH Retained earnings | -10 311.00 | -12 347.00 | | -10 311.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 033.00 | 2 035.00 | | 2 033.00 |
DL TOTAL (I) | 57 721.00 | 55 688.00 | | 57 721.00 |
DU Loans and Debts from Credit Institutions (3) | 36 761.00 | 58 658.00 | | 36 761.00 |
DV Miscellaneous Loans and Financial Debts (4) | 33 857.00 | 30 615.00 | | 33 857.00 |
DX Trade payables and related accounts | 4 659.00 | 2 542.00 | | 4 659.00 |
DY Tax and social security liabilities | 588.00 | 533.00 | | 588.00 |
EC TOTAL (IV) | 75 867.00 | 92 349.00 | | 75 867.00 |
EE Grand total (I to V) | 133 588.00 | 148 037.00 | | 133 588.00 |
EG Accrued income and payables due within one year | 75 867.00 | 55 651.00 | | 75 867.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 37 342.00 | | 37 342.00 | 37 342.00 |
FJ Net sales | 37 342.00 | | 37 342.00 | 37 342.00 |
FR Total operating income (I) | | | 37 342.00 | |
FW Other purchases and external expenses | | | 14 323.00 | |
FX Taxes, duties, and similar payments | | | 1 316.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 18 122.00 | |
GF Total Operating Expenses (II) | | | 33 762.00 | |
GG - OPERATING RESULT (I - II) | | | 3 580.00 | |
GR Interest and similar expenses | | | 1 547.00 | |
GU Total financial expenses (VI) | | | 1 547.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 547.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 033.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 149.00 | | |
HH Total exceptional expenses (VIII) | | 149.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -149.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 37 342.00 | 37 719.00 | | 37 342.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 35 309.00 | 35 684.00 | | 35 309.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 033.00 | 2 035.00 | | 2 033.00 |
| |
| 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 | 273 347.00 | | | 273 347.00 |
I4 DECREASES Grand Total | | | 273 347.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 273 347.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 273 347.00 | | | 273 347.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 160 193.00 | 18 122.00 | | 160 193.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 160 193.00 | 18 122.00 | | 160 193.00 |
| |
| 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 | 4 659.00 | 4 659.00 | | 4 659.00 |
UX Other trade receivables | 5 145.00 | 5 145.00 | | 5 145.00 |
VB VAT | 811.00 | 811.00 | | 811.00 |
VH Loans with a maturity of more than one year at origin | 36 761.00 | 36 761.00 | | 36 761.00 |
VI Group and Associates | 33 857.00 | 33 857.00 | | 33 857.00 |
VJ Loans taken out during the year | 1 204.00 | | | 1 204.00 |
VK Loans repaid during the year | 23 063.00 | | | 23 063.00 |
VQ Other Taxes, Duties, and Similar Debts | 533.00 | 533.00 | | 533.00 |
VS Prepaid expenses | 8 827.00 | 8 827.00 | | 8 827.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 784.00 | 14 784.00 | | 14 784.00 |
VW VAT | 55.00 | 55.00 | | 55.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 75 867.00 | 75 867.00 | | 75 867.00 |
