| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 900.00 | 900.00 | | 900.00 |
AR Technical installations, industrial equipment and tools | 5 488.00 | 4 759.00 | 729.00 | 5 488.00 |
BJ TOTAL (I) | 6 388.00 | 5 659.00 | 729.00 | 6 388.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 20 000.00 | | 20 000.00 | 20 000.00 |
BZ Other receivables | 4 415.00 | | 4 415.00 | 4 415.00 |
CF Cash and cash equivalents | 24 166.00 | | 24 166.00 | 24 166.00 |
CH Prepaid expenses | 15 842.00 | | 15 842.00 | 15 842.00 |
CJ TOTAL (II) | 64 423.00 | | 64 423.00 | 64 423.00 |
CO Grand total (0 to V) | 70 811.00 | 5 659.00 | 65 152.00 | 70 811.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 33 000.00 | 13 000.00 | | 33 000.00 |
DH Retained earnings | 5 741.00 | 5 361.00 | | 5 741.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 034.00 | 20 381.00 | | 4 034.00 |
DL TOTAL (I) | 51 575.00 | 47 541.00 | | 51 575.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 407.00 | 9 135.00 | | 1 407.00 |
DX Trade payables and related accounts | 9 644.00 | 13 924.00 | | 9 644.00 |
DY Tax and social security liabilities | 2 526.00 | 13 981.00 | | 2 526.00 |
EC TOTAL (IV) | 13 576.00 | 37 040.00 | | 13 576.00 |
EE Grand total (I to V) | 65 152.00 | 84 582.00 | | 65 152.00 |
EG Accrued income and payables due within one year | 13 576.00 | 33 305.00 | | 13 576.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 285 620.00 | | 285 620.00 | 285 620.00 |
FJ Net sales | 285 620.00 | | 285 620.00 | 285 620.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 285 622.00 | |
FU Purchases of raw materials and other supplies | | | 80 604.00 | |
FW Other purchases and external expenses | | | 172 381.00 | |
FX Taxes, duties, and similar payments | | | 1 029.00 | |
FY Salaries and Wages | | | 16 400.00 | |
FZ Social Security Contributions | | | 8 953.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 478.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 280 847.00 | |
GG - OPERATING RESULT (I - II) | | | 4 776.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 776.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 26.00 | 499.00 | | 26.00 |
HH Total exceptional expenses (VIII) | 26.00 | 499.00 | | 26.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -26.00 | -499.00 | | -26.00 |
HK Income tax | 716.00 | 3 685.00 | | 716.00 |
HL TOTAL REVENUE (I + III + V + VII) | 285 622.00 | 392 623.00 | | 285 622.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 281 589.00 | 372 242.00 | | 281 589.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 034.00 | 20 381.00 | | 4 034.00 |
| |
| 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 | 9 644.00 | 9 644.00 | | 9 644.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 407.00 | 1 407.00 | | 1 407.00 |
VS Prepaid expenses | 15 842.00 | | | 15 842.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 40 256.00 | 40 256.00 | | 40 256.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 576.00 | 13 576.00 | | 13 576.00 |
