| |
| 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 | 4 278.00 | 2 864.00 | 1 414.00 | 4 278.00 |
AT Other tangible assets | 6 227.00 | 3 111.00 | 3 117.00 | 6 227.00 |
BD Other fixed assets | 170.00 | | 170.00 | 170.00 |
BJ TOTAL (I) | 10 675.00 | 5 974.00 | 4 701.00 | 10 675.00 |
BL Raw materials, supplies | | | | |
BN Goods in progress | 9 856.00 | | 9 856.00 | 9 856.00 |
BX Customers and related accounts | 24 210.00 | | 24 210.00 | 24 210.00 |
BZ Other receivables | 10 946.00 | | 10 946.00 | 10 946.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 45 012.00 | | 45 012.00 | 45 012.00 |
CO Grand total (0 to V) | 55 688.00 | 5 974.00 | 49 713.00 | 55 688.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 100.00 | 5 100.00 | | 5 100.00 |
DD Legal reserve (1) | 510.00 | 510.00 | | 510.00 |
DG Other reserves | 2 138.00 | 1 696.00 | | 2 138.00 |
DH Retained earnings | | -277.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -41 738.00 | 718.00 | | -41 738.00 |
DL TOTAL (I) | -33 990.00 | 7 748.00 | | -33 990.00 |
DU Loans and Debts from Credit Institutions (3) | 26 959.00 | 12 259.00 | | 26 959.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 595.00 | 23 759.00 | | 21 595.00 |
DX Trade payables and related accounts | 12 432.00 | 36 163.00 | | 12 432.00 |
DY Tax and social security liabilities | 18 429.00 | 19 102.00 | | 18 429.00 |
EA Other liabilities | 4 289.00 | 11 033.00 | | 4 289.00 |
EC TOTAL (IV) | 83 704.00 | 102 317.00 | | 83 704.00 |
EE Grand total (I to V) | 49 713.00 | 110 065.00 | | 49 713.00 |
EG Accrued income and payables due within one year | 83 704.00 | 102 317.00 | | 83 704.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 190 406.00 | | 190 406.00 | 190 406.00 |
FJ Net sales | 190 406.00 | | 190 406.00 | 190 406.00 |
FM Inventory production | | | -21 101.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 301.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 170 613.00 | |
FU Purchases of raw materials and other supplies | | | 78 715.00 | |
FV Inventory change (raw materials and supplies) | | | 1 856.00 | |
FW Other purchases and external expenses | | | 81 091.00 | |
FX Taxes, duties, and similar payments | | | 2 145.00 | |
FY Salaries and Wages | | | 41 891.00 | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 1 608.00 | |
GE Other Expenses | | | 56.00 | |
GF Total Operating Expenses (II) | | | 207 362.00 | |
GG - OPERATING RESULT (I - II) | | | -36 749.00 | |
GK Income from other securities and fixed asset receivables | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 598.00 | |
GU Total financial expenses (VI) | | | 598.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -596.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -37 345.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 4 393.00 | 1 326.00 | | 4 393.00 |
HH Total exceptional expenses (VIII) | 4 393.00 | 1 326.00 | | 4 393.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 393.00 | -1 326.00 | | -4 393.00 |
HK Income tax | | 857.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 170 615.00 | 266 691.00 | | 170 615.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 212 353.00 | 265 973.00 | | 212 353.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -41 738.00 | 718.00 | | -41 738.00 |
| |
| 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 | 9 475.00 | | 1 200.00 | 9 475.00 |
I3 DECREASES Total Financial Fixed Assets | | | 170.00 | |
I4 DECREASES Grand Total | | | 10 675.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 505.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 305.00 | | 1 200.00 | 9 305.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 170.00 | | | 170.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 367.00 | 1 608.00 | | 4 367.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 367.00 | 1 608.00 | | 4 367.00 |
| |
| 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 | 12 432.00 | 12 432.00 | | 12 432.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 289.00 | 4 289.00 | | 4 289.00 |
UX Other trade receivables | 23 874.00 | 23 874.00 | | 23 874.00 |
VA Doubtful or disputed receivables | 336.00 | 336.00 | | 336.00 |
VB VAT | 2 964.00 | 2 964.00 | | 2 964.00 |
VG Loans with a maturity of up to one year at origin | 26 959.00 | 26 959.00 | | 26 959.00 |
VI Group and Associates | 21 595.00 | 21 595.00 | | 21 595.00 |
VJ Loans taken out during the year | 15 000.00 | | | 15 000.00 |
VK Loans repaid during the year | 6.00 | | | 6.00 |
VM Income taxes | 856.00 | 856.00 | | 856.00 |
VQ Other Taxes, Duties, and Similar Debts | 885.00 | 885.00 | | 885.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 126.00 | 7 126.00 | | 7 126.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 35 156.00 | 35 156.00 | | 35 156.00 |
VW VAT | 17 544.00 | 17 544.00 | | 17 544.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 83 704.00 | 83 704.00 | | 83 704.00 |
