| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 036.00 | 5 422.00 | 614.00 | 6 036.00 |
BJ TOTAL (I) | 6 036.00 | 5 422.00 | 614.00 | 6 036.00 |
BN Goods in progress | | | | |
BX Customers and related accounts | 202 089.00 | | 202 089.00 | 202 089.00 |
BZ Other receivables | 129 100.00 | | 129 100.00 | 129 100.00 |
CF Cash and cash equivalents | 197 660.00 | | 197 660.00 | 197 660.00 |
CH Prepaid expenses | 165.00 | | 165.00 | 165.00 |
CJ TOTAL (II) | 529 014.00 | | 529 014.00 | 529 014.00 |
CO Grand total (0 to V) | 535 050.00 | 5 422.00 | 529 628.00 | 535 050.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | 6 000.00 | | 6 000.00 |
DD Legal reserve (1) | 600.00 | 600.00 | | 600.00 |
DG Other reserves | 18 242.00 | 9 269.00 | | 18 242.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 249.00 | 33 973.00 | | 30 249.00 |
DL TOTAL (I) | 55 091.00 | 49 842.00 | | 55 091.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 024.00 | 15 098.00 | | 15 024.00 |
DX Trade payables and related accounts | 434 658.00 | 495 466.00 | | 434 658.00 |
DY Tax and social security liabilities | 24 405.00 | 70 890.00 | | 24 405.00 |
EC TOTAL (IV) | 474 537.00 | 581 681.00 | | 474 537.00 |
EE Grand total (I to V) | 529 628.00 | 631 523.00 | | 529 628.00 |
EG Accrued income and payables due within one year | 474 537.00 | 581 681.00 | | 474 537.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 560 955.00 | | 1 560 955.00 | 1 560 955.00 |
FJ Net sales | 1 560 955.00 | | 1 560 955.00 | 1 560 955.00 |
FM Inventory production | | | -20 540.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 1 540 418.00 | |
FW Other purchases and external expenses | | | 1 435 051.00 | |
FX Taxes, duties, and similar payments | | | 1 031.00 | |
FY Salaries and Wages | | | 39 000.00 | |
FZ Social Security Contributions | | | 29 584.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 755.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 1 505 424.00 | |
GG - OPERATING RESULT (I - II) | | | 34 994.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 994.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 750.00 | | | 750.00 |
HD Total exceptional income (VII) | 750.00 | | | 750.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 750.00 | | | 750.00 |
HK Income tax | 5 495.00 | 6 503.00 | | 5 495.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 541 168.00 | 1 417 207.00 | | 1 541 168.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 510 919.00 | 1 383 234.00 | | 1 510 919.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 30 249.00 | 33 973.00 | | 30 249.00 |
| |
| 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 | 6 036.00 | | | 6 036.00 |
I4 DECREASES Grand Total | | | 6 036.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 036.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 036.00 | | | 6 036.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 668.00 | 755.00 | | 4 668.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 668.00 | 755.00 | | 4 668.00 |
| |
| 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 | 434 658.00 | 434 658.00 | | 434 658.00 |
8D Social Security and Other Social Organizations | 2 753.00 | 2 753.00 | | 2 753.00 |
UX Other trade receivables | 202 089.00 | | | 202 089.00 |
VB VAT | 65 054.00 | | | 65 054.00 |
VG Loans with a maturity of up to one year at origin | 450.00 | 450.00 | | 450.00 |
VI Group and Associates | 15 024.00 | 15 024.00 | | 15 024.00 |
VM Income taxes | 1 009.00 | | | 1 009.00 |
VQ Other Taxes, Duties, and Similar Debts | 261.00 | 261.00 | | 261.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 63 036.00 | | | 63 036.00 |
VS Prepaid expenses | 165.00 | | | 165.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 331 354.00 | 331 354.00 | | 331 354.00 |
VW VAT | 21 391.00 | 21 391.00 | | 21 391.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 474 537.00 | 474 537.00 | | 474 537.00 |
