| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 155.00 | 3 155.00 | | 3 155.00 |
AT Other tangible assets | 8 623.00 | 5 456.00 | 3 167.00 | 8 623.00 |
BJ TOTAL (I) | 11 778.00 | 8 611.00 | 3 167.00 | 11 778.00 |
BX Customers and related accounts | 69 730.00 | | 69 730.00 | 69 730.00 |
BZ Other receivables | 72 268.00 | | 72 268.00 | 72 268.00 |
CF Cash and cash equivalents | 2 660.00 | | 2 660.00 | 2 660.00 |
CH Prepaid expenses | 1 270.00 | | 1 270.00 | 1 270.00 |
CJ TOTAL (II) | 145 928.00 | | 145 928.00 | 145 928.00 |
CO Grand total (0 to V) | 157 706.00 | 8 611.00 | 149 095.00 | 157 706.00 |
| |
| 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 |
DH Retained earnings | 75 681.00 | 106 190.00 | | 75 681.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 505.00 | -30 509.00 | | 36 505.00 |
DL TOTAL (I) | 122 186.00 | 85 681.00 | | 122 186.00 |
DW Advances and down payments received on current orders | 3 400.00 | | | 3 400.00 |
DX Trade payables and related accounts | 9 300.00 | 13 095.00 | | 9 300.00 |
DY Tax and social security liabilities | 13 708.00 | 21 507.00 | | 13 708.00 |
EA Other liabilities | 500.00 | 691.00 | | 500.00 |
EC TOTAL (IV) | 26 909.00 | 35 293.00 | | 26 909.00 |
EE Grand total (I to V) | 149 095.00 | 120 974.00 | | 149 095.00 |
EG Accrued income and payables due within one year | 26 909.00 | 35 293.00 | | 26 909.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 313 911.00 | | 313 911.00 | 313 911.00 |
FJ Net sales | 313 911.00 | | 313 911.00 | 313 911.00 |
FO Operating subsidies | | | 4 420.00 | |
FQ Other income | | | 15.00 | |
FR Total operating income (I) | | | 318 346.00 | |
FW Other purchases and external expenses | | | 208 314.00 | |
FX Taxes, duties, and similar payments | | | 6 257.00 | |
FY Salaries and Wages | | | 46 529.00 | |
FZ Social Security Contributions | | | 20 823.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 91.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 282 017.00 | |
GG - OPERATING RESULT (I - II) | | | 36 329.00 | |
GL Other interest and similar income | | | 176.00 | |
GP Total financial income (V) | | | 176.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 176.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 505.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 318 522.00 | 183 067.00 | | 318 522.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 282 017.00 | 213 575.00 | | 282 017.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36 505.00 | -30 509.00 | | 36 505.00 |
| |
| 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 | 8 520.00 | | 3 258.00 | 8 520.00 |
I4 DECREASES Grand Total | | | 11 778.00 | |
IO DECREASES Total including other intangible assets | | | 3 155.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 623.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 155.00 | | | 3 155.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 365.00 | | 3 258.00 | 5 365.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 520.00 | 91.00 | | 8 520.00 |
PE DEPRECIATION Total including other intangible assets | 3 155.00 | | | 3 155.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 365.00 | 91.00 | | 5 365.00 |
| |
| 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 | 9 300.00 | 9 300.00 | | 9 300.00 |
8C Staff and Related Accounts | 2 261.00 | 2 261.00 | | 2 261.00 |
8D Social Security and Other Social Organizations | 9 220.00 | 9 220.00 | | 9 220.00 |
8K Other liabilities (including liabilities related to repo transactions) | 500.00 | 500.00 | | 500.00 |
UX Other trade receivables | 69 730.00 | | | 69 730.00 |
VC Group and associates | 71 285.00 | | | 71 285.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 227.00 | 2 227.00 | | 2 227.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 983.00 | | | 983.00 |
VS Prepaid expenses | 1 270.00 | | | 1 270.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 143 268.00 | 143 268.00 | | 143 268.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 509.00 | 23 509.00 | | 23 509.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | 1.00 | | 1.00 |
