| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 257.00 | 257.00 | | 257.00 |
AT Other tangible assets | 6 394.00 | 5 642.00 | 752.00 | 6 394.00 |
BD Other fixed assets | 5 040.00 | | 5 040.00 | 5 040.00 |
BH Other financial assets | 150.00 | | 150.00 | 150.00 |
BJ TOTAL (I) | 26 965.00 | 5 899.00 | 21 067.00 | 26 965.00 |
BP Services in progress | 18 450.00 | | 18 450.00 | 18 450.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 30 036.00 | | 30 036.00 | 30 036.00 |
BZ Other receivables | 5 742.00 | | 5 742.00 | 5 742.00 |
CF Cash and cash equivalents | 34 936.00 | | 34 936.00 | 34 936.00 |
CH Prepaid expenses | 3 180.00 | | 3 180.00 | 3 180.00 |
CJ TOTAL (II) | 92 344.00 | | 92 344.00 | 92 344.00 |
CO Grand total (0 to V) | 119 309.00 | 5 899.00 | 113 411.00 | 119 309.00 |
CU Other investments | 15 124.00 | | 15 124.00 | 15 124.00 |
| |
| 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 | | 1 000.00 |
DG Other reserves | 70 723.00 | 63 888.00 | | 70 723.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 226.00 | 6 835.00 | | 2 226.00 |
DL TOTAL (I) | 83 949.00 | 81 723.00 | | 83 949.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 607.00 | 8 468.00 | | 6 607.00 |
DX Trade payables and related accounts | 2 401.00 | 2 761.00 | | 2 401.00 |
DY Tax and social security liabilities | 20 453.00 | 18 178.00 | | 20 453.00 |
EC TOTAL (IV) | 29 461.00 | 29 408.00 | | 29 461.00 |
EE Grand total (I to V) | 113 411.00 | 111 131.00 | | 113 411.00 |
EI Including equity loans | 6 607.00 | | | 6 607.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 181 836.00 | | 181 836.00 | 181 836.00 |
FJ Net sales | 181 836.00 | | 181 836.00 | 181 836.00 |
FM Inventory production | | | 6 833.00 | |
FO Operating subsidies | | | 2 438.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 587.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 199 698.00 | |
FW Other purchases and external expenses | | | 43 045.00 | |
FX Taxes, duties, and similar payments | | | 2 540.00 | |
FY Salaries and Wages | | | 131 796.00 | |
FZ Social Security Contributions | | | 18 841.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 116.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 197 350.00 | |
GG - OPERATING RESULT (I - II) | | | 2 348.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 117.00 | |
GP Total financial income (V) | | | 117.00 | |
GR Interest and similar expenses | | | 4.00 | |
GU Total financial expenses (VI) | | | 4.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 113.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 461.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 235.00 | 914.00 | | 235.00 |
HL TOTAL REVENUE (I + III + V + VII) | 199 815.00 | 207 500.00 | | 199 815.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 197 588.00 | 200 665.00 | | 197 588.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 226.00 | 6 835.00 | | 2 226.00 |
| |
| 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 | 26 133.00 | | 833.00 | 26 133.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20 314.00 | |
I4 DECREASES Grand Total | | | 26 965.00 | |
IO DECREASES Total including other intangible assets | | | 257.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 394.00 | |
KD ACQUISITIONS Total including other intangible assets | 257.00 | | | 257.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 562.00 | | 833.00 | 5 562.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 20 314.00 | | | 20 314.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 782.00 | 1 116.00 | | 4 782.00 |
PE DEPRECIATION Total including other intangible assets | 257.00 | | | 257.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 526.00 | 1 116.00 | | 4 526.00 |
| |
| 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 | 2 401.00 | 2 401.00 | | 2 401.00 |
8C Staff and Related Accounts | 2 852.00 | 2 852.00 | | 2 852.00 |
8D Social Security and Other Social Organizations | 7 870.00 | 7 870.00 | | 7 870.00 |
8E Income Taxes | 235.00 | 235.00 | | 235.00 |
UT Other financial assets | 150.00 | 150.00 | | 150.00 |
UX Other trade receivables | 30 036.00 | | | 30 036.00 |
UZ Social Security, other social security organizations | 52.00 | | | 52.00 |
VB VAT | 401.00 | | | 401.00 |
VI Group and Associates | 6 607.00 | 6 607.00 | | 6 607.00 |
VM Income taxes | 5 281.00 | | | 5 281.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 521.00 | 1 521.00 | | 1 521.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8.00 | | | 8.00 |
VS Prepaid expenses | 3 180.00 | | | 3 180.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 108.00 | 38 958.00 | 150.00 | 39 108.00 |
VW VAT | 7 975.00 | 7 975.00 | | 7 975.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 461.00 | 29 461.00 | | 29 461.00 |
