| |
| 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 | 1 267.00 | 1 267.00 | | 1 267.00 |
AT Other tangible assets | 2 029.00 | 2 029.00 | | 2 029.00 |
BH Other financial assets | 2 000.00 | | 2 000.00 | 2 000.00 |
BJ TOTAL (I) | 13 529.00 | 3 297.00 | 10 232.00 | 13 529.00 |
BT Goods | 382.00 | | 382.00 | 382.00 |
BX Customers and related accounts | 78 000.00 | | 78 000.00 | 78 000.00 |
BZ Other receivables | 4 826.00 | | 4 826.00 | 4 826.00 |
CF Cash and cash equivalents | 57 621.00 | | 57 621.00 | 57 621.00 |
CJ TOTAL (II) | 140 829.00 | | 140 829.00 | 140 829.00 |
CO Grand total (0 to V) | 154 359.00 | 3 297.00 | 151 061.00 | 154 359.00 |
CU Other investments | 8 232.00 | | 8 232.00 | 8 232.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 555.00 | 37 555.00 | | 37 555.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DH Retained earnings | 25 513.00 | 3 302.00 | | 25 513.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 154.00 | 22 210.00 | | 36 154.00 |
DL TOTAL (I) | 103 033.00 | 66 879.00 | | 103 033.00 |
DU Loans and Debts from Credit Institutions (3) | 8.00 | 152.00 | | 8.00 |
DX Trade payables and related accounts | 13 153.00 | 12 730.00 | | 13 153.00 |
DY Tax and social security liabilities | 34 865.00 | 33 123.00 | | 34 865.00 |
EC TOTAL (IV) | 48 027.00 | 46 007.00 | | 48 027.00 |
EE Grand total (I to V) | 151 061.00 | 112 886.00 | | 151 061.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 182 135.00 | | 182 135.00 | 182 135.00 |
FJ Net sales | 182 135.00 | | 182 135.00 | 182 135.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 372.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 185 511.00 | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | | |
FW Other purchases and external expenses | | | 17 065.00 | |
FX Taxes, duties, and similar payments | | | 1 380.00 | |
FY Salaries and Wages | | | 87 372.00 | |
FZ Social Security Contributions | | | 35 943.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 141 762.00 | |
GG - OPERATING RESULT (I - II) | | | 43 748.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 43 748.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 85.00 | | |
HH Total exceptional expenses (VIII) | | 85.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -85.00 | | |
HK Income tax | 7 594.00 | 3 935.00 | | 7 594.00 |
HL TOTAL REVENUE (I + III + V + VII) | 185 511.00 | 103 133.00 | | 185 511.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 149 356.00 | 80 922.00 | | 149 356.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36 154.00 | 22 210.00 | | 36 154.00 |
| |
| 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 | 13 530.00 | | | 13 530.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 232.00 | |
I4 DECREASES Grand Total | | | 13 530.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 298.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 298.00 | | | 3 298.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 232.00 | | | 10 232.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 298.00 | | | 3 298.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 298.00 | | | 3 298.00 |
| |
| 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 | 13 154.00 | 13 154.00 | | 13 154.00 |
8D Social Security and Other Social Organizations | 13 904.00 | 13 904.00 | | 13 904.00 |
8E Income Taxes | 7 594.00 | 7 594.00 | | 7 594.00 |
UT Other financial assets | 2 000.00 | | | 2 000.00 |
UX Other trade receivables | 78 000.00 | | | 78 000.00 |
VB VAT | 4 826.00 | | | 4 826.00 |
VC Group and associates | 431.00 | | | 431.00 |
VI Group and Associates | 9.00 | | 9.00 | 9.00 |
VQ Other Taxes, Duties, and Similar Debts | 359.00 | 359.00 | | 359.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 87 278.00 | 85 278.00 | 2 000.00 | 87 278.00 |
VW VAT | 13 008.00 | 13 008.00 | | 13 008.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 48 028.00 | 48 019.00 | 9.00 | 48 028.00 |
