| |
| 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 | 7 008.00 | 6 180.00 | 828.00 | 7 008.00 |
AT Other tangible assets | 11 661.00 | 4 778.00 | 6 883.00 | 11 661.00 |
BJ TOTAL (I) | 18 669.00 | 10 958.00 | 7 711.00 | 18 669.00 |
BX Customers and related accounts | 125 000.00 | | 125 000.00 | 125 000.00 |
BZ Other receivables | 89 311.00 | | 89 311.00 | 89 311.00 |
CF Cash and cash equivalents | 129 463.00 | | 129 463.00 | 129 463.00 |
CH Prepaid expenses | 1 381.00 | | 1 381.00 | 1 381.00 |
CJ TOTAL (II) | 345 155.00 | | 345 155.00 | 345 155.00 |
CO Grand total (0 to V) | 363 823.00 | 10 958.00 | 352 866.00 | 363 823.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DH Retained earnings | 76 309.00 | 67 283.00 | | 76 309.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 41 663.00 | 9 026.00 | | 41 663.00 |
DL TOTAL (I) | 120 172.00 | 78 509.00 | | 120 172.00 |
DU Loans and Debts from Credit Institutions (3) | 9 899.00 | 13 553.00 | | 9 899.00 |
DV Miscellaneous Loans and Financial Debts (4) | 42 155.00 | 86 594.00 | | 42 155.00 |
DX Trade payables and related accounts | 17 066.00 | 7 063.00 | | 17 066.00 |
DY Tax and social security liabilities | 51 575.00 | 34 110.00 | | 51 575.00 |
EA Other liabilities | 112 000.00 | | | 112 000.00 |
EC TOTAL (IV) | 232 694.00 | 141 320.00 | | 232 694.00 |
EE Grand total (I to V) | 352 866.00 | 219 830.00 | | 352 866.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 533 810.00 | | 533 810.00 | 533 810.00 |
FJ Net sales | 533 810.00 | | 533 810.00 | 533 810.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 533 811.00 | |
FU Purchases of raw materials and other supplies | | | 189 641.00 | |
FW Other purchases and external expenses | | | 104 752.00 | |
FX Taxes, duties, and similar payments | | | 9 136.00 | |
FY Salaries and Wages | | | 160 159.00 | |
FZ Social Security Contributions | | | 23 388.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 840.00 | |
GE Other Expenses | | | 124.00 | |
GF Total Operating Expenses (II) | | | 489 040.00 | |
GG - OPERATING RESULT (I - II) | | | 44 771.00 | |
GR Interest and similar expenses | | | 521.00 | |
GU Total financial expenses (VI) | | | 521.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -521.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 44 250.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 526.00 | 157.00 | | 526.00 |
HH Total exceptional expenses (VIII) | 526.00 | 157.00 | | 526.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -526.00 | -157.00 | | -526.00 |
HK Income tax | 2 061.00 | | | 2 061.00 |
HL TOTAL REVENUE (I + III + V + VII) | 533 811.00 | 310 360.00 | | 533 811.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 492 148.00 | 301 333.00 | | 492 148.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 41 663.00 | 9 026.00 | | 41 663.00 |
| |
| 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 | 13 911.00 | | 4 758.00 | 13 911.00 |
I4 DECREASES Grand Total | | | 18 669.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 18 669.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 911.00 | | 4 758.00 | 13 911.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 118.00 | 1 840.00 | | 9 118.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 118.00 | 1 840.00 | | 9 118.00 |
| |
| 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 | 17 066.00 | 17 066.00 | | 17 066.00 |
8C Staff and Related Accounts | 5 903.00 | 5 903.00 | | 5 903.00 |
8D Social Security and Other Social Organizations | 18 526.00 | 18 526.00 | | 18 526.00 |
8K Other liabilities (including liabilities related to repo transactions) | 112 000.00 | 112 000.00 | | 112 000.00 |
UX Other trade receivables | 125 000.00 | | | 125 000.00 |
VB VAT | 23 417.00 | | | 23 417.00 |
VG Loans with a maturity of up to one year at origin | 51.00 | 51.00 | | 51.00 |
VH Loans with a maturity of more than one year at origin | 9 848.00 | 3 741.00 | 6 107.00 | 9 848.00 |
VI Group and Associates | 42 155.00 | 42 155.00 | | 42 155.00 |
VK Loans repaid during the year | 3 655.00 | | | 3 655.00 |
VM Income taxes | 1 612.00 | | | 1 612.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 64 282.00 | | | 64 282.00 |
VS Prepaid expenses | 1 381.00 | | | 1 381.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 215 692.00 | 215 692.00 | | 215 692.00 |
VW VAT | 27 146.00 | 27 146.00 | | 27 146.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 232 694.00 | 226 587.00 | 6 107.00 | 232 694.00 |
