| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 000.00 | 1 694.00 | 4 306.00 | 6 000.00 |
BH Other financial assets | 450.00 | | 450.00 | 450.00 |
BJ TOTAL (I) | 6 450.00 | 1 694.00 | 4 756.00 | 6 450.00 |
BN Goods in progress | 15 345.00 | | 15 345.00 | 15 345.00 |
BX Customers and related accounts | 68 804.00 | | 68 804.00 | 68 804.00 |
BZ Other receivables | 36 851.00 | | 36 851.00 | 36 851.00 |
CF Cash and cash equivalents | 11 152.00 | | 11 152.00 | 11 152.00 |
CJ TOTAL (II) | 132 153.00 | | 132 153.00 | 132 153.00 |
CO Grand total (0 to V) | 138 603.00 | 1 694.00 | 136 908.00 | 138 603.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | | | 150.00 |
DG Other reserves | 14 034.00 | | | 14 034.00 |
DH Retained earnings | | -2 169.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 235.00 | 16 352.00 | | 15 235.00 |
DL TOTAL (I) | 30 919.00 | 15 684.00 | | 30 919.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 8 777.00 | | |
DX Trade payables and related accounts | 27 932.00 | 12 685.00 | | 27 932.00 |
DY Tax and social security liabilities | 69 086.00 | 12 666.00 | | 69 086.00 |
EA Other liabilities | 8 972.00 | 1 794.00 | | 8 972.00 |
EC TOTAL (IV) | 105 989.00 | 35 922.00 | | 105 989.00 |
EE Grand total (I to V) | 136 908.00 | 51 605.00 | | 136 908.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 283 061.00 | | 283 061.00 | 283 061.00 |
FJ Net sales | 283 061.00 | | 283 061.00 | 283 061.00 |
FQ Other income | | | 16.00 | |
FR Total operating income (I) | | | 283 076.00 | |
FU Purchases of raw materials and other supplies | | | 8 884.00 | |
FW Other purchases and external expenses | | | 246 838.00 | |
FX Taxes, duties, and similar payments | | | 745.00 | |
FY Salaries and Wages | | | 5 934.00 | |
FZ Social Security Contributions | | | 2 413.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 15.00 | |
GF Total Operating Expenses (II) | | | 264 829.00 | |
GG - OPERATING RESULT (I - II) | | | 18 248.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 248.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 335.00 | 212.00 | | 335.00 |
HH Total exceptional expenses (VIII) | 335.00 | 212.00 | | 335.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -335.00 | -212.00 | | -335.00 |
HK Income tax | 2 678.00 | 2 540.00 | | 2 678.00 |
HL TOTAL REVENUE (I + III + V + VII) | 283 076.00 | 138 277.00 | | 283 076.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 267 842.00 | 121 925.00 | | 267 842.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 235.00 | 16 352.00 | | 15 235.00 |
| |
| 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 | 6 450.00 | | | 6 450.00 |
I3 DECREASES Total Financial Fixed Assets | | | 450.00 | |
I4 DECREASES Grand Total | | | 6 450.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 000.00 | | | 6 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 450.00 | | | 450.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 694.00 | | | 1 694.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 694.00 | | | 1 694.00 |
| |
| 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 | 27 932.00 | 27 932.00 | | 27 932.00 |
8D Social Security and Other Social Organizations | 2 543.00 | 2 543.00 | | 2 543.00 |
8E Income Taxes | 2 282.00 | 2 282.00 | | 2 282.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 972.00 | 8 972.00 | | 8 972.00 |
UT Other financial assets | 450.00 | | | 450.00 |
UX Other trade receivables | 68 804.00 | | | 68 804.00 |
VB VAT | 36 489.00 | | | 36 489.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 152.00 | | | 152.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 105 895.00 | 105 445.00 | 450.00 | 105 895.00 |
VW VAT | 64 261.00 | 64 261.00 | | 64 261.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 105 989.00 | 105 989.00 | | 105 989.00 |
