| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 11 000.00 | 9 575.00 | 1 425.00 | 11 000.00 |
BH Other financial assets | 3 709.00 | | 3 709.00 | 3 709.00 |
BJ TOTAL (I) | 14 709.00 | 9 575.00 | 5 134.00 | 14 709.00 |
BV Advances and down payments on orders | 50.00 | | 50.00 | 50.00 |
BX Customers and related accounts | 73 590.00 | | 73 590.00 | 73 590.00 |
CF Cash and cash equivalents | 43 059.00 | | 43 059.00 | 43 059.00 |
CH Prepaid expenses | 4 622.00 | | 4 622.00 | 4 622.00 |
CJ TOTAL (II) | 145 684.00 | | 145 684.00 | 145 684.00 |
CO Grand total (0 to V) | 160 393.00 | 9 575.00 | 150 817.00 | 160 393.00 |
| |
| 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 | -123 208.00 | | | -123 208.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 147.00 | -123 208.00 | | 8 147.00 |
DL TOTAL (I) | -114 061.00 | -122 208.00 | | -114 061.00 |
DX Trade payables and related accounts | 13 663.00 | 20 520.00 | | 13 663.00 |
EC TOTAL (IV) | 264 879.00 | 243 995.00 | | 264 879.00 |
EE Grand total (I to V) | 150 817.00 | 121 787.00 | | 150 817.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 480 059.00 | | 480 059.00 | 480 059.00 |
FJ Net sales | 480 059.00 | | 480 059.00 | 480 059.00 |
FO Operating subsidies | | | 4 497.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 484 562.00 | |
FW Other purchases and external expenses | | | 78 191.00 | |
FX Taxes, duties, and similar payments | | | 7 882.00 | |
FY Salaries and Wages | | | 298 025.00 | |
FZ Social Security Contributions | | | 83 936.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 764.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 474 806.00 | |
GG - OPERATING RESULT (I - II) | | | 9 756.00 | |
GR Interest and similar expenses | | | 1 609.00 | |
GU Total financial expenses (VI) | | | 1 609.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 609.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 147.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 484 562.00 | 126 910.00 | | 484 562.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 476 415.00 | 250 119.00 | | 476 415.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 147.00 | -123 208.00 | | 8 147.00 |
| |
| 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 | 11 043.00 | | 3 666.00 | 11 043.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 709.00 | |
I4 DECREASES Grand Total | | | 14 709.00 | |
IO DECREASES Total including other intangible assets | | | 11 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 9 000.00 | | 2 000.00 | 9 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 043.00 | | 1 666.00 | 2 043.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 811.00 | 6 764.00 | | 2 811.00 |
PE DEPRECIATION Total including other intangible assets | 2 811.00 | 6 764.00 | | 2 811.00 |
| |
| 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 | 13 663.00 | 13 663.00 | | 13 663.00 |
8C Staff and Related Accounts | 27 695.00 | 27 695.00 | | 27 695.00 |
8D Social Security and Other Social Organizations | 32 141.00 | 32 141.00 | | 32 141.00 |
8K Other liabilities (including liabilities related to repo transactions) | 160.00 | 160.00 | | 160.00 |
UT Other financial assets | 3 709.00 | | | 3 709.00 |
UX Other trade receivables | 73 590.00 | | | 73 590.00 |
VB VAT | 2 439.00 | | | 2 439.00 |
VG Loans with a maturity of up to one year at origin | 399.00 | 399.00 | | 399.00 |
VI Group and Associates | 160 609.00 | 160 609.00 | | 160 609.00 |
VM Income taxes | 17 123.00 | | | 17 123.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 357.00 | 4 357.00 | | 4 357.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 800.00 | | | 4 800.00 |
VS Prepaid expenses | 4 622.00 | | | 4 622.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 106 284.00 | 102 575.00 | 3 709.00 | 106 284.00 |
VW VAT | 25 855.00 | 25 855.00 | | 25 855.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 264 879.00 | 264 879.00 | | 264 879.00 |
