| |
| 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 | 54 977.00 | 13 798.00 | 41 179.00 | 54 977.00 |
AT Other tangible assets | 22 644.00 | 4 351.00 | 18 293.00 | 22 644.00 |
BD Other fixed assets | 30.00 | | 30.00 | 30.00 |
BH Other financial assets | 2 850.00 | | 2 850.00 | 2 850.00 |
BJ TOTAL (I) | 80 500.00 | 18 149.00 | 62 351.00 | 80 500.00 |
BZ Other receivables | 5 157.00 | | 5 157.00 | 5 157.00 |
CD Marketable securities | 114.00 | | 114.00 | 114.00 |
CF Cash and cash equivalents | 1 314.00 | | 1 314.00 | 1 314.00 |
CJ TOTAL (II) | 6 586.00 | | 6 586.00 | 6 586.00 |
CO Grand total (0 to V) | 87 086.00 | 18 149.00 | 68 937.00 | 87 086.00 |
| |
| 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 | -18 419.00 | -12 561.00 | | -18 419.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 818.00 | -5 857.00 | | 5 818.00 |
DL TOTAL (I) | -11 601.00 | -17 419.00 | | -11 601.00 |
DU Loans and Debts from Credit Institutions (3) | 47 855.00 | 56 923.00 | | 47 855.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 926.00 | 24 337.00 | | 22 926.00 |
DX Trade payables and related accounts | 7 153.00 | 9 555.00 | | 7 153.00 |
DY Tax and social security liabilities | 2 604.00 | 2 192.00 | | 2 604.00 |
EC TOTAL (IV) | 80 538.00 | 93 007.00 | | 80 538.00 |
EE Grand total (I to V) | 68 937.00 | 75 588.00 | | 68 937.00 |
EI Including equity loans | 22 926.00 | | | 22 926.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 29 659.00 | | 29 659.00 | 29 659.00 |
FJ Net sales | 29 659.00 | | 29 659.00 | 29 659.00 |
FO Operating subsidies | | | | |
FQ Other income | | | 10 229.00 | |
FR Total operating income (I) | | | 39 888.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 24 678.00 | |
FX Taxes, duties, and similar payments | | | 795.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 009.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 32 482.00 | |
GG - OPERATING RESULT (I - II) | | | 7 406.00 | |
GR Interest and similar expenses | | | 1 588.00 | |
GU Total financial expenses (VI) | | | 1 588.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 588.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 818.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 39 888.00 | 20 442.00 | | 39 888.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 34 070.00 | 26 299.00 | | 34 070.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 818.00 | -5 857.00 | | 5 818.00 |
| |
| 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 | 80 500.00 | | | 80 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 880.00 | |
I4 DECREASES Grand Total | | | 80 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 77 620.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 77 620.00 | | | 77 620.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 880.00 | | | 2 880.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 140.00 | 7 009.00 | | 11 140.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 140.00 | 7 009.00 | | 11 140.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 77.00 | 77.00 | | 77.00 |
8B Suppliers and Related Accounts | 7 153.00 | 7 153.00 | | 7 153.00 |
UT Other financial assets | 2 850.00 | | 2 850.00 | 2 850.00 |
VB VAT | 5 157.00 | 5 157.00 | | 5 157.00 |
VG Loans with a maturity of up to one year at origin | 47 855.00 | 9 342.00 | 38 513.00 | 47 855.00 |
VI Group and Associates | 22 849.00 | 22 849.00 | | 22 849.00 |
VK Loans repaid during the year | 9 063.00 | | | 9 063.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 007.00 | 5 157.00 | 2 850.00 | 8 007.00 |
VW VAT | 2 604.00 | 2 604.00 | | 2 604.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 80 538.00 | 42 025.00 | 38 513.00 | 80 538.00 |
