| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 438.00 | 3 436.00 | 2.00 | 3 438.00 |
BJ TOTAL (I) | 26 664.00 | 3 436.00 | 23 229.00 | 26 664.00 |
BX Customers and related accounts | 24 176.00 | | 24 176.00 | 24 176.00 |
BZ Other receivables | 410 918.00 | | 410 918.00 | 410 918.00 |
CF Cash and cash equivalents | 68 863.00 | | 68 863.00 | 68 863.00 |
CJ TOTAL (II) | 503 957.00 | | 503 957.00 | 503 957.00 |
CO Grand total (0 to V) | 530 622.00 | 3 436.00 | 527 186.00 | 530 622.00 |
CU Other investments | 23 227.00 | | 23 227.00 | 23 227.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 5 100.00 | 5 100.00 | | 5 100.00 |
DH Retained earnings | -1 005.00 | 32.00 | | -1 005.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 225.00 | -1 037.00 | | -1 225.00 |
DK Regulated provisions | 23 226.00 | 19 729.00 | | 23 226.00 |
DL TOTAL (I) | 126 095.00 | 123 823.00 | | 126 095.00 |
DU Loans and Debts from Credit Institutions (3) | 77.00 | 97.00 | | 77.00 |
DV Miscellaneous Loans and Financial Debts (4) | 303 527.00 | 303 879.00 | | 303 527.00 |
DW Advances and down payments received on current orders | 43 178.00 | | | 43 178.00 |
DX Trade payables and related accounts | 9 708.00 | 8 532.00 | | 9 708.00 |
DY Tax and social security liabilities | 44 600.00 | 47 085.00 | | 44 600.00 |
EC TOTAL (IV) | 401 091.00 | 359 593.00 | | 401 091.00 |
EE Grand total (I to V) | 527 186.00 | 483 417.00 | | 527 186.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 159 018.00 | | 159 018.00 | 159 018.00 |
FJ Net sales | 159 018.00 | | 159 018.00 | 159 018.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 18 109.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 177 135.00 | |
FW Other purchases and external expenses | | | 28 802.00 | |
FX Taxes, duties, and similar payments | | | 1 424.00 | |
FY Salaries and Wages | | | 103 605.00 | |
FZ Social Security Contributions | | | 41 452.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 478.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 175 761.00 | |
GG - OPERATING RESULT (I - II) | | | 1 374.00 | |
GL Other interest and similar income | | | 4 585.00 | |
GP Total financial income (V) | | | 4 585.00 | |
GR Interest and similar expenses | | | 3 527.00 | |
GU Total financial expenses (VI) | | | 3 527.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 058.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 433.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 161.00 | 2 013.00 | | 161.00 |
HG Exceptional depreciation and provisions | 3 497.00 | 4 645.00 | | 3 497.00 |
HH Total exceptional expenses (VIII) | 3 658.00 | 6 658.00 | | 3 658.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 658.00 | -6 658.00 | | -3 658.00 |
HL TOTAL REVENUE (I + III + V + VII) | 181 721.00 | 218 961.00 | | 181 721.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 182 946.00 | 219 998.00 | | 182 946.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 225.00 | -1 037.00 | | -1 225.00 |
| |
| 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 | 26 664.00 | | | 26 664.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 3 438.00 | | | 3 438.00 |
I3 DECREASES Total Financial Fixed Assets | | | 23 227.00 | |
I4 DECREASES Grand Total | | | 26 664.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3 438.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 23 227.00 | | | 23 227.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 958.00 | 478.00 | | 2 958.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 958.00 | 478.00 | | 2 958.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 19 729.00 | 3 497.00 | | 19 729.00 |
7C Grand total | 19 729.00 | 3 497.00 | | 19 729.00 |
UJ - Exceptional | | 3 497.00 | | |
| |
| 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 | 9 708.00 | 9 708.00 | | 9 708.00 |
8C Staff and Related Accounts | 11 903.00 | 11 903.00 | | 11 903.00 |
8D Social Security and Other Social Organizations | 24 371.00 | 24 371.00 | | 24 371.00 |
UX Other trade receivables | 24 176.00 | 24 176.00 | | 24 176.00 |
UY Staff and related accounts | 5 935.00 | 5 935.00 | | 5 935.00 |
UZ Social Security, other social security organizations | 1 195.00 | 1 195.00 | | 1 195.00 |
VB VAT | 8 884.00 | 8 884.00 | | 8 884.00 |
VC Group and associates | 391 150.00 | 1 150.00 | 390 000.00 | 391 150.00 |
VG Loans with a maturity of up to one year at origin | 77.00 | 77.00 | | 77.00 |
VI Group and Associates | 303 527.00 | 3 527.00 | | 303 527.00 |
VM Income taxes | 2 111.00 | 2 111.00 | | 2 111.00 |
VP Miscellaneous | 1 643.00 | 1 643.00 | | 1 643.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 049.00 | 1 049.00 | | 1 049.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 435 094.00 | 45 094.00 | 390 000.00 | 435 094.00 |
VW VAT | 7 277.00 | 7 277.00 | | 7 277.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 357 913.00 | 57 913.00 | | 357 913.00 |
