| |
| 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 | 186 000.00 | 63 992.00 | 122 007.00 | 186 000.00 |
BJ TOTAL (I) | 186 107.00 | 63 992.00 | 122 115.00 | 186 107.00 |
BZ Other receivables | 165.00 | | 165.00 | 165.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 768.00 | | 768.00 | 768.00 |
CJ TOTAL (II) | 934.00 | | 934.00 | 934.00 |
CO Grand total (0 to V) | 187 041.00 | 63 992.00 | 123 049.00 | 187 041.00 |
CU Other investments | 107.00 | | 107.00 | 107.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | -1 199.00 | | | -1 199.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 691.00 | -1 199.00 | | 2 691.00 |
DL TOTAL (I) | 6 991.00 | 4 300.00 | | 6 991.00 |
DU Loans and Debts from Credit Institutions (3) | 99 480.00 | 100 913.00 | | 99 480.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 364.00 | 13 364.00 | | 13 364.00 |
DX Trade payables and related accounts | 991.00 | 977.00 | | 991.00 |
DY Tax and social security liabilities | 2 221.00 | 2 952.00 | | 2 221.00 |
EA Other liabilities | | 797.00 | | |
EC TOTAL (IV) | 116 057.00 | 119 005.00 | | 116 057.00 |
EE Grand total (I to V) | 123 049.00 | 123 305.00 | | 123 049.00 |
EG Accrued income and payables due within one year | 44 327.00 | 46 897.00 | | 44 327.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 190.00 | | | 1 190.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 40 399.00 | | 40 399.00 | 40 399.00 |
FJ Net sales | 40 399.00 | | 40 399.00 | 40 399.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 098.00 | |
FR Total operating income (I) | | | 41 498.00 | |
FU Purchases of raw materials and other supplies | | | 4 958.00 | |
FW Other purchases and external expenses | | | 7 389.00 | |
FX Taxes, duties, and similar payments | | | 317.00 | |
FY Salaries and Wages | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 24 375.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 37 041.00 | |
GG - OPERATING RESULT (I - II) | | | 4 457.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 2 650.00 | |
GU Total financial expenses (VI) | | | 2 650.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 648.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 808.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 898.00 | 1 074.00 | | 898.00 |
HB Exceptional income from capital transactions | 2 750.00 | | | 2 750.00 |
HD Total exceptional income (VII) | 2 750.00 | | | 2 750.00 |
HF Exceptional expenses on capital transactions | 866.00 | | | 866.00 |
HH Total exceptional expenses (VIII) | 1 866.00 | | | 1 866.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 883.00 | | | 883.00 |
HL TOTAL REVENUE (I + III + V + VII) | 44 250.00 | 45 351.00 | | 44 250.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 558.00 | 46 551.00 | | 41 558.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 691.00 | -1 199.00 | | 2 691.00 |
| |
| 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 | 163 107.00 | | 26 000.00 | 163 107.00 |
I3 DECREASES Total Financial Fixed Assets | | | 107.00 | |
I4 DECREASES Grand Total | | 3 000.00 | 186 107.00 | |
IY DECREASES Total Tangible Fixed Assets | | 3 000.00 | 186 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 163 000.00 | | 26 000.00 | 163 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 107.00 | | | 107.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 40 750.00 | 24 375.00 | 1 133.00 | 40 750.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 40 750.00 | 24 375.00 | 1 133.00 | 40 750.00 |
| |
| 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 | 991.00 | 991.00 | | 991.00 |
VB VAT | 165.00 | 165.00 | | 165.00 |
VG Loans with a maturity of up to one year at origin | 1 190.00 | 1 190.00 | | 1 190.00 |
VH Loans with a maturity of more than one year at origin | 98 289.00 | 26 559.00 | 64 041.00 | 98 289.00 |
VI Group and Associates | 13 364.00 | 13 364.00 | | 13 364.00 |
VJ Loans taken out during the year | 26 000.00 | | | 26 000.00 |
VK Loans repaid during the year | 28 631.00 | | | 28 631.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 221.00 | 2 221.00 | | 2 221.00 |
VS Prepaid expenses | 768.00 | 768.00 | | 768.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 934.00 | 934.00 | | 934.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 116 057.00 | 44 327.00 | 64 041.00 | 116 057.00 |
