| |
| 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 | 1 537 788.00 | 629 568.00 | 908 221.00 | 1 537 788.00 |
AV Fixed assets in progress | 104 771.00 | | 104 771.00 | 104 771.00 |
BD Other fixed assets | 1 510.00 | | 1 510.00 | 1 510.00 |
BJ TOTAL (I) | 1 644 069.00 | 629 568.00 | 1 014 502.00 | 1 644 069.00 |
BX Customers and related accounts | 86 861.00 | | 86 861.00 | 86 861.00 |
BZ Other receivables | 15 599.00 | | 15 599.00 | 15 599.00 |
CF Cash and cash equivalents | 332 942.00 | | 332 942.00 | 332 942.00 |
CJ TOTAL (II) | 435 402.00 | | 435 402.00 | 435 402.00 |
CO Grand total (0 to V) | 2 079 471.00 | 629 568.00 | 1 449 903.00 | 2 079 471.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 871 500.00 | 871 500.00 | | 871 500.00 |
DD Legal reserve (1) | 10 299.00 | 4 932.00 | | 10 299.00 |
DG Other reserves | 31 251.00 | 31 251.00 | | 31 251.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 883.00 | 5 367.00 | | 7 883.00 |
DJ Investment subsidies | 81 556.00 | 89 144.00 | | 81 556.00 |
DL TOTAL (I) | 1 002 490.00 | 1 002 195.00 | | 1 002 490.00 |
DU Loans and Debts from Credit Institutions (3) | 357 133.00 | 415 307.00 | | 357 133.00 |
DX Trade payables and related accounts | 89 681.00 | 55 167.00 | | 89 681.00 |
DY Tax and social security liabilities | 600.00 | | | 600.00 |
EC TOTAL (IV) | 447 414.00 | 470 474.00 | | 447 414.00 |
EE Grand total (I to V) | 1 449 903.00 | 1 472 668.00 | | 1 449 903.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 182 816.00 | | 182 816.00 | 182 816.00 |
FJ Net sales | 182 816.00 | | 182 816.00 | 182 816.00 |
FO Operating subsidies | | | | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 182 818.00 | |
FW Other purchases and external expenses | | | 79 270.00 | |
FX Taxes, duties, and similar payments | | | 177.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 88 075.00 | |
GE Other Expenses | | | 316.00 | |
GF Total Operating Expenses (II) | | | 167 838.00 | |
GG - OPERATING RESULT (I - II) | | | 14 979.00 | |
GL Other interest and similar income | | | 941.00 | |
GP Total financial income (V) | | | 941.00 | |
GQ Financial allocations to depreciation and provisions | | | -50.00 | |
GR Interest and similar expenses | | | 12 833.00 | |
GU Total financial expenses (VI) | | | 12 783.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -11 842.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 137.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 5.00 | | |
HB Exceptional income from capital transactions | 7 588.00 | 7 588.00 | | 7 588.00 |
HD Total exceptional income (VII) | 7 588.00 | 7 592.00 | | 7 588.00 |
HF Exceptional expenses on capital transactions | | 5 019.00 | | |
HH Total exceptional expenses (VIII) | | 5 019.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 7 588.00 | 2 573.00 | | 7 588.00 |
HK Income tax | 2 842.00 | 1 643.00 | | 2 842.00 |
HL TOTAL REVENUE (I + III + V + VII) | 191 347.00 | 178 568.00 | | 191 347.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 183 464.00 | 173 201.00 | | 183 464.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 883.00 | 5 367.00 | | 7 883.00 |
| |
| 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 | 1 615 404.00 | | 28 665.00 | 1 615 404.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 510.00 | |
I4 DECREASES Grand Total | | | 1 644 069.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 642 559.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 613 894.00 | | 28 665.00 | 1 613 894.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 510.00 | | | 1 510.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 541 493.00 | 88 075.00 | | 541 493.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 541 493.00 | 88 075.00 | | 541 493.00 |
| |
| 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 | 89 681.00 | 89 681.00 | | 89 681.00 |
8E Income Taxes | 600.00 | 600.00 | | 600.00 |
UX Other trade receivables | 86 861.00 | 86 861.00 | | 86 861.00 |
VB VAT | 15 599.00 | 15 599.00 | | 15 599.00 |
VH Loans with a maturity of more than one year at origin | 357 133.00 | 57 897.00 | 258 948.00 | 357 133.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 102 460.00 | 102 460.00 | | 102 460.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 447 414.00 | 148 178.00 | 258 948.00 | 447 414.00 |
