| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 13 538.00 | 13 538.00 | | 13 538.00 |
AH Goodwill | 100 000.00 | | 100 000.00 | 100 000.00 |
AR Technical installations, industrial equipment and tools | 70 992.00 | 64 931.00 | 6 062.00 | 70 992.00 |
AT Other tangible assets | 35 115.00 | 32 117.00 | 2 998.00 | 35 115.00 |
BJ TOTAL (I) | 219 645.00 | 110 585.00 | 109 060.00 | 219 645.00 |
BT Goods | 30 717.00 | | 30 717.00 | 30 717.00 |
BV Advances and down payments on orders | 1 693.00 | | 1 693.00 | 1 693.00 |
BX Customers and related accounts | 1 937.00 | | 1 937.00 | 1 937.00 |
BZ Other receivables | 1 259.00 | | 1 259.00 | 1 259.00 |
CF Cash and cash equivalents | 4 904.00 | | 4 904.00 | 4 904.00 |
CH Prepaid expenses | 3 396.00 | | 3 396.00 | 3 396.00 |
CJ TOTAL (II) | 43 906.00 | | 43 906.00 | 43 906.00 |
CO Grand total (0 to V) | 263 551.00 | 110 585.00 | 152 966.00 | 263 551.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 20 044.00 | 18 641.00 | | 20 044.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 824.00 | 1 403.00 | | 6 824.00 |
DL TOTAL (I) | 37 868.00 | 31 044.00 | | 37 868.00 |
DU Loans and Debts from Credit Institutions (3) | 80 139.00 | 110 444.00 | | 80 139.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 001.00 | 20 642.00 | | 23 001.00 |
DX Trade payables and related accounts | 8 649.00 | 12 719.00 | | 8 649.00 |
DY Tax and social security liabilities | 3 310.00 | 2 662.00 | | 3 310.00 |
EC TOTAL (IV) | 115 098.00 | 146 467.00 | | 115 098.00 |
EE Grand total (I to V) | 152 966.00 | 177 510.00 | | 152 966.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 129 546.00 | |
FJ Net sales | | | 129 546.00 | |
FQ Other income | | | 3 201.00 | |
FR Total operating income (I) | | | 132 748.00 | |
FS Purchases of goods (including customs duties) | | | 28 153.00 | |
FT Inventory change (goods) | | | 979.00 | |
FW Other purchases and external expenses | | | 27 468.00 | |
FX Taxes, duties, and similar payments | | | 4 037.00 | |
FY Salaries and Wages | | | 28 050.00 | |
FZ Social Security Contributions | | | 11 601.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 20 636.00 | |
GE Other Expenses | | | 238.00 | |
GF Total Operating Expenses (II) | | | 121 162.00 | |
GG - OPERATING RESULT (I - II) | | | 11 586.00 | |
GP Total financial income (V) | | | 1.00 | |
GU Total financial expenses (VI) | | | 3 971.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 970.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 616.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 792.00 | | | 792.00 |
HL TOTAL REVENUE (I + III + V + VII) | 132 749.00 | 142 950.00 | | 132 749.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 125 925.00 | 141 547.00 | | 125 925.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 824.00 | 1 403.00 | | 6 824.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 89 949.00 | 20 636.00 | | 89 949.00 |
PE DEPRECIATION Total including other intangible assets | 13 538.00 | | | 13 538.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 76 412.00 | 20 636.00 | | 76 412.00 |
| |
| 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 | 8 649.00 | 8 649.00 | | 8 649.00 |
8K Other liabilities (including liabilities related to repo transactions) | 23 001.00 | 23 001.00 | | 23 001.00 |
VG Loans with a maturity of up to one year at origin | 80 139.00 | 31 289.00 | 48 849.00 | 80 139.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 310.00 | 3 310.00 | | 3 310.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 592.00 | 6 592.00 | | 6 592.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 115 098.00 | 66 249.00 | 48 849.00 | 115 098.00 |
