| |
| 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 | 4 108.00 | 4 108.00 | | 4 108.00 |
AT Other tangible assets | 16 961.00 | 16 628.00 | 333.00 | 16 961.00 |
BH Other financial assets | 408.00 | | 408.00 | 408.00 |
BJ TOTAL (I) | 21 477.00 | 20 736.00 | 741.00 | 21 477.00 |
BL Raw materials, supplies | 886.00 | | 886.00 | 886.00 |
BX Customers and related accounts | 48 551.00 | 2 428.00 | 46 123.00 | 48 551.00 |
BZ Other receivables | 907.00 | | 907.00 | 907.00 |
CF Cash and cash equivalents | 20 309.00 | | 20 309.00 | 20 309.00 |
CJ TOTAL (II) | 70 653.00 | 2 428.00 | 68 225.00 | 70 653.00 |
CO Grand total (0 to V) | 92 130.00 | 23 164.00 | 68 966.00 | 92 130.00 |
CP Shares due in less than one year | 408.00 | | | 408.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -18 153.00 | -18 381.00 | | -18 153.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 058.00 | 227.00 | | 5 058.00 |
DL TOTAL (I) | -12 095.00 | -17 153.00 | | -12 095.00 |
DV Miscellaneous Loans and Financial Debts (4) | 53 862.00 | 53 726.00 | | 53 862.00 |
DX Trade payables and related accounts | 10 284.00 | 13 812.00 | | 10 284.00 |
DY Tax and social security liabilities | 16 915.00 | 17 960.00 | | 16 915.00 |
EA Other liabilities | | 772.00 | | |
EC TOTAL (IV) | 81 061.00 | 86 270.00 | | 81 061.00 |
EE Grand total (I to V) | 68 966.00 | 69 116.00 | | 68 966.00 |
EG Accrued income and payables due within one year | 81 061.00 | 86 270.00 | | 81 061.00 |
EI Including equity loans | 53 862.00 | | | 53 862.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 150 305.00 | | 150 305.00 | 150 305.00 |
FJ Net sales | 150 305.00 | | 150 305.00 | 150 305.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 834.00 | |
FQ Other income | | | 257.00 | |
FR Total operating income (I) | | | 154 396.00 | |
FU Purchases of raw materials and other supplies | | | 63 382.00 | |
FV Inventory change (raw materials and supplies) | | | 101.00 | |
FW Other purchases and external expenses | | | 28 232.00 | |
FX Taxes, duties, and similar payments | | | 1 180.00 | |
FY Salaries and Wages | | | 32 633.00 | |
FZ Social Security Contributions | | | 11 488.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 320.00 | |
GE Other Expenses | | | 10 537.00 | |
GF Total Operating Expenses (II) | | | 148 873.00 | |
GG - OPERATING RESULT (I - II) | | | 5 523.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 523.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 465.00 | 166.00 | | 465.00 |
HH Total exceptional expenses (VIII) | 465.00 | 166.00 | | 465.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -465.00 | -166.00 | | -465.00 |
HL TOTAL REVENUE (I + III + V + VII) | 154 396.00 | 189 889.00 | | 154 396.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 149 338.00 | 189 661.00 | | 149 338.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 058.00 | 227.00 | | 5 058.00 |
| |
| 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 | 21 477.00 | | | 21 477.00 |
I3 DECREASES Total Financial Fixed Assets | | | 408.00 | |
I4 DECREASES Grand Total | | | 21 477.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 21 069.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 069.00 | | | 21 069.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 408.00 | | | 408.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 19 416.00 | 1 320.00 | | 19 416.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 19 416.00 | 1 320.00 | | 19 416.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 3 013.00 | | 585.00 | 3 013.00 |
7B Total provisions for depreciation | 3 013.00 | | 585.00 | 3 013.00 |
7C Grand total | 3 013.00 | | 585.00 | 3 013.00 |
UE of which provisions and reversals: - Operating | | | 585.00 | |
| |
| 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 | 10 284.00 | 10 284.00 | | 10 284.00 |
8C Staff and Related Accounts | 9 171.00 | 9 171.00 | | 9 171.00 |
8D Social Security and Other Social Organizations | 1 872.00 | 1 872.00 | | 1 872.00 |
UT Other financial assets | 408.00 | 408.00 | | 408.00 |
UX Other trade receivables | 43 388.00 | 43 388.00 | | 43 388.00 |
VA Doubtful or disputed receivables | 5 163.00 | 5 163.00 | | 5 163.00 |
VB VAT | 736.00 | 736.00 | | 736.00 |
VI Group and Associates | 53 862.00 | 53 862.00 | | 53 862.00 |
VQ Other Taxes, Duties, and Similar Debts | 236.00 | 236.00 | | 236.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 171.00 | 171.00 | | 171.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 49 866.00 | 49 866.00 | | 49 866.00 |
VW VAT | 5 635.00 | 5 635.00 | | 5 635.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 81 061.00 | 81 061.00 | | 81 061.00 |
