| |
| 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 | 38 857.00 | 18 093.00 | 20 763.00 | 38 857.00 |
AT Other tangible assets | 9 395.00 | 3 739.00 | 5 656.00 | 9 395.00 |
BH Other financial assets | 2 751.00 | | 2 751.00 | 2 751.00 |
BJ TOTAL (I) | 51 003.00 | 21 832.00 | 29 171.00 | 51 003.00 |
BL Raw materials, supplies | 7 033.00 | | 7 033.00 | 7 033.00 |
BT Goods | 9 132.00 | | 9 132.00 | 9 132.00 |
BZ Other receivables | 834.00 | | 834.00 | 834.00 |
CF Cash and cash equivalents | 6 838.00 | | 6 838.00 | 6 838.00 |
CJ TOTAL (II) | 23 837.00 | | 23 837.00 | 23 837.00 |
CO Grand total (0 to V) | 74 840.00 | 21 832.00 | 53 008.00 | 74 840.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 147.00 | 13.00 | | 147.00 |
DG Other reserves | 2 785.00 | 245.00 | | 2 785.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 640.00 | 2 673.00 | | 4 640.00 |
DL TOTAL (I) | 11 571.00 | 6 932.00 | | 11 571.00 |
DU Loans and Debts from Credit Institutions (3) | 11 597.00 | 21 731.00 | | 11 597.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 829.00 | 13 962.00 | | 18 829.00 |
DX Trade payables and related accounts | 3 620.00 | 4 235.00 | | 3 620.00 |
DY Tax and social security liabilities | 7 391.00 | 7 796.00 | | 7 391.00 |
EC TOTAL (IV) | 41 436.00 | 47 725.00 | | 41 436.00 |
EE Grand total (I to V) | 53 008.00 | 54 656.00 | | 53 008.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | 9 720.00 | 9 720.00 | |
FG Production sold - services | 77 555.00 | | 77 555.00 | 77 555.00 |
FJ Net sales | 77 555.00 | 9 720.00 | 87 276.00 | 77 555.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 87 280.00 | |
FS Purchases of goods (including customs duties) | | | 7 939.00 | |
FT Inventory change (goods) | | | -1 027.00 | |
FU Purchases of raw materials and other supplies | | | 9 801.00 | |
FV Inventory change (raw materials and supplies) | | | -381.00 | |
FW Other purchases and external expenses | | | 34 129.00 | |
FX Taxes, duties, and similar payments | | | 2 043.00 | |
FY Salaries and Wages | | | 23 457.00 | |
FZ Social Security Contributions | | | 1 100.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 461.00 | |
GE Other Expenses | | | 185.00 | |
GF Total Operating Expenses (II) | | | 83 707.00 | |
GG - OPERATING RESULT (I - II) | | | 3 574.00 | |
GR Interest and similar expenses | | | 489.00 | |
GU Total financial expenses (VI) | | | 489.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -489.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 084.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 7 704.00 | 780.00 | | 7 704.00 |
HD Total exceptional income (VII) | 7 704.00 | 780.00 | | 7 704.00 |
HE Exceptional expenses on management operations | | 27.00 | | |
HF Exceptional expenses on capital transactions | 5 500.00 | 6 000.00 | | 5 500.00 |
HH Total exceptional expenses (VIII) | 5 500.00 | 6 027.00 | | 5 500.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 204.00 | -5 248.00 | | 2 204.00 |
HK Income tax | 649.00 | 322.00 | | 649.00 |
HL TOTAL REVENUE (I + III + V + VII) | 94 985.00 | 90 552.00 | | 94 985.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 90 345.00 | 87 878.00 | | 90 345.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 640.00 | 2 673.00 | | 4 640.00 |
| |
| 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 | 51 003.00 | | | 51 003.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 751.00 | |
I4 DECREASES Grand Total | | | 51 003.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 48 252.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 48 252.00 | | | 48 252.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 751.00 | | | 2 751.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 371.00 | 6 461.00 | | 15 371.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 371.00 | 6 461.00 | | 15 371.00 |
| |
| 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 | 3 620.00 | 3 620.00 | | 3 620.00 |
8C Staff and Related Accounts | 572.00 | 572.00 | | 572.00 |
8D Social Security and Other Social Organizations | 4 354.00 | 4 354.00 | | 4 354.00 |
8E Income Taxes | 390.00 | 390.00 | | 390.00 |
UT Other financial assets | 2 751.00 | | | 2 751.00 |
VB VAT | 394.00 | | | 394.00 |
VH Loans with a maturity of more than one year at origin | 11 597.00 | 9 893.00 | 1 704.00 | 11 597.00 |
VI Group and Associates | 18 829.00 | 18 829.00 | | 18 829.00 |
VK Loans repaid during the year | 10 135.00 | | | 10 135.00 |
VP Miscellaneous | 440.00 | | | 440.00 |
VQ Other Taxes, Duties, and Similar Debts | 914.00 | 914.00 | | 914.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 585.00 | 834.00 | 2 751.00 | 3 585.00 |
VW VAT | 1 161.00 | 1 161.00 | | 1 161.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 41 436.00 | 39 732.00 | 1 704.00 | 41 436.00 |
