| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 161 000.00 | 61 754.00 | 99 246.00 | 161 000.00 |
BJ TOTAL (I) | 161 000.00 | 61 754.00 | 99 246.00 | 161 000.00 |
BX Customers and related accounts | 434 474.00 | | 434 474.00 | 434 474.00 |
BZ Other receivables | 85 447.00 | | 85 447.00 | 85 447.00 |
CF Cash and cash equivalents | 5 845.00 | | 5 845.00 | 5 845.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 525 766.00 | | 525 766.00 | 525 766.00 |
CO Grand total (0 to V) | 686 766.00 | 61 754.00 | 625 012.00 | 686 766.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DH Retained earnings | 17 312.00 | | | 17 312.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 757.00 | 18 312.00 | | 5 757.00 |
DL TOTAL (I) | 34 069.00 | 28 312.00 | | 34 069.00 |
DV Miscellaneous Loans and Financial Debts (4) | 225 860.00 | 65 074.00 | | 225 860.00 |
DX Trade payables and related accounts | 281 716.00 | 280 960.00 | | 281 716.00 |
DY Tax and social security liabilities | 83 367.00 | 41 788.00 | | 83 367.00 |
EB Prepaid income (2) | | 16 000.00 | | |
EC TOTAL (IV) | 590 943.00 | 403 822.00 | | 590 943.00 |
EE Grand total (I to V) | 625 012.00 | 432 134.00 | | 625 012.00 |
EG Accrued income and payables due within one year | 590 943.00 | 342 622.00 | | 590 943.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 378 062.00 | 450.00 | 378 512.00 | 378 062.00 |
FJ Net sales | 378 062.00 | 450.00 | 378 512.00 | 378 062.00 |
FO Operating subsidies | | | 7 080.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 385 594.00 | |
FW Other purchases and external expenses | | | 288 085.00 | |
FX Taxes, duties, and similar payments | | | 548.00 | |
FY Salaries and Wages | | | 41 489.00 | |
FZ Social Security Contributions | | | 16 873.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 32 200.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 379 197.00 | |
GG - OPERATING RESULT (I - II) | | | 6 396.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 396.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 639.00 | 3 136.00 | | 639.00 |
HL TOTAL REVENUE (I + III + V + VII) | 385 594.00 | 245 570.00 | | 385 594.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 379 836.00 | 227 259.00 | | 379 836.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 757.00 | 18 312.00 | | 5 757.00 |
| |
| 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 | 161 000.00 | | | 161 000.00 |
I4 DECREASES Grand Total | | | 161 000.00 | |
IO DECREASES Total including other intangible assets | | | 161 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 161 000.00 | | | 161 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 29 554.00 | 32 200.00 | | 29 554.00 |
PE DEPRECIATION Total including other intangible assets | 29 554.00 | 32 200.00 | | 29 554.00 |
| |
| 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 | 281 716.00 | 281 716.00 | | 281 716.00 |
8C Staff and Related Accounts | 2 239.00 | 2 239.00 | | 2 239.00 |
8D Social Security and Other Social Organizations | 8 246.00 | 8 246.00 | | 8 246.00 |
UX Other trade receivables | 434 474.00 | | | 434 474.00 |
VB VAT | 78 367.00 | | | 78 367.00 |
VI Group and Associates | 225 860.00 | 225 860.00 | | 225 860.00 |
VP Miscellaneous | 7 080.00 | | | 7 080.00 |
VQ Other Taxes, Duties, and Similar Debts | 470.00 | 470.00 | | 470.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 519 921.00 | 519 921.00 | | 519 921.00 |
VW VAT | 72 412.00 | 72 412.00 | | 72 412.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 590 943.00 | 590 943.00 | | 590 943.00 |
