| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 82 949.00 | 82 282.00 | 667.00 | 82 949.00 |
AT Other tangible assets | 10 475.00 | 9 235.00 | 1 240.00 | 10 475.00 |
BJ TOTAL (I) | 98 424.00 | 96 517.00 | 1 907.00 | 98 424.00 |
BV Advances and down payments on orders | 1 434.00 | | 1 434.00 | 1 434.00 |
BX Customers and related accounts | 119 620.00 | 4 458.00 | 115 162.00 | 119 620.00 |
BZ Other receivables | 4 284.00 | | 4 284.00 | 4 284.00 |
CD Marketable securities | 210.00 | | 210.00 | 210.00 |
CF Cash and cash equivalents | 4 340.00 | | 4 340.00 | 4 340.00 |
CH Prepaid expenses | 436.00 | | 436.00 | 436.00 |
CJ TOTAL (II) | 130 324.00 | 4 458.00 | 125 865.00 | 130 324.00 |
CO Grand total (0 to V) | 228 748.00 | 100 975.00 | 127 772.00 | 228 748.00 |
CX Development or Research and Development Expenses | 5 000.00 | 5 000.00 | | 5 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 47 518.00 | | | 47 518.00 |
DH Retained earnings | -9 787.00 | | | -9 787.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 794.00 | | | 10 794.00 |
DL TOTAL (I) | 48 525.00 | | | 48 525.00 |
DU Loans and Debts from Credit Institutions (3) | 13 420.00 | | | 13 420.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 970.00 | | | 1 970.00 |
DX Trade payables and related accounts | 17 895.00 | | | 17 895.00 |
DY Tax and social security liabilities | 22 234.00 | | | 22 234.00 |
EA Other liabilities | 23 729.00 | | | 23 729.00 |
EC TOTAL (IV) | 79 248.00 | | | 79 248.00 |
EE Grand total (I to V) | 127 772.00 | | | 127 772.00 |
EG Accrued income and payables due within one year | 72 609.00 | | | 72 609.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 206.00 | | | 206.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 10 000.00 | | 10 000.00 | 10 000.00 |
FG Production sold - services | 21 060.00 | | 21 060.00 | 21 060.00 |
FJ Net sales | 31 060.00 | | 31 060.00 | 31 060.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 31 062.00 | |
FW Other purchases and external expenses | | | 12 608.00 | |
FX Taxes, duties, and similar payments | | | 545.00 | |
FZ Social Security Contributions | | | 405.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 798.00 | |
GE Other Expenses | | | 39.00 | |
GF Total Operating Expenses (II) | | | 18 395.00 | |
GG - OPERATING RESULT (I - II) | | | 12 667.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GR Interest and similar expenses | | | 353.00 | |
GU Total financial expenses (VI) | | | 353.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -350.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 317.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 405.00 | | | 405.00 |
HA Exceptional income from management transactions | 480.00 | | | 480.00 |
HD Total exceptional income (VII) | 480.00 | | | 480.00 |
HE Exceptional expenses on management operations | 2 003.00 | | | 2 003.00 |
HH Total exceptional expenses (VIII) | 2 003.00 | | | 2 003.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 523.00 | | | -1 523.00 |
HL TOTAL REVENUE (I + III + V + VII) | 31 545.00 | | | 31 545.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 751.00 | | | 20 751.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 794.00 | | | 10 794.00 |
| |
| 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 | 98 424.00 | | | 98 424.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 5 000.00 | | | 5 000.00 |
I4 DECREASES Grand Total | | | 98 424.00 | |
IN DECREASES Start-up, development, or research expenses | | | 5 000.00 | |
IO DECREASES Total including other intangible assets | | | 82 949.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 475.00 | |
KD ACQUISITIONS Total including other intangible assets | 82 949.00 | | | 82 949.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 475.00 | | | 10 475.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 91 719.00 | 4 798.00 | | 91 719.00 |
CY DEPRECIATION Start-up, development, or research expenses | 5 000.00 | | | 5 000.00 |
PE DEPRECIATION Total including other intangible assets | 78 282.00 | 4 000.00 | | 78 282.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 437.00 | 798.00 | | 8 437.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 4 458.00 | | | 4 458.00 |
7B Total provisions for depreciation | 4 458.00 | | | 4 458.00 |
7C Grand total | 4 458.00 | | | 4 458.00 |
| |
| 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 | 17 895.00 | 17 895.00 | | 17 895.00 |
8C Staff and Related Accounts | 2 500.00 | 2 500.00 | | 2 500.00 |
8K Other liabilities (including liabilities related to repo transactions) | 23 729.00 | 23 729.00 | | 23 729.00 |
UX Other trade receivables | 109 841.00 | | | 109 841.00 |
UZ Social Security, other social security organizations | 4.00 | | | 4.00 |
VA Doubtful or disputed receivables | 9 779.00 | | | 9 779.00 |
VB VAT | 4 280.00 | | | 4 280.00 |
VG Loans with a maturity of up to one year at origin | 206.00 | 206.00 | | 206.00 |
VH Loans with a maturity of more than one year at origin | 13 214.00 | 6 575.00 | 6 639.00 | 13 214.00 |
VI Group and Associates | 1 970.00 | 1 970.00 | | 1 970.00 |
VK Loans repaid during the year | 6 420.00 | | | 6 420.00 |
VQ Other Taxes, Duties, and Similar Debts | 787.00 | 787.00 | | 787.00 |
VS Prepaid expenses | 436.00 | | | 436.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 124 340.00 | 124 340.00 | | 124 340.00 |
VW VAT | 18 947.00 | 18 947.00 | | 18 947.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 79 248.00 | 72 609.00 | 6 639.00 | 79 248.00 |
