| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 12 840.00 | 12 840.00 | | 12 840.00 |
AT Other tangible assets | 10 685.00 | 10 261.00 | 424.00 | 10 685.00 |
BD Other fixed assets | 40.00 | | 40.00 | 40.00 |
BH Other financial assets | 1 813.00 | | 1 813.00 | 1 813.00 |
BJ TOTAL (I) | 25 378.00 | 23 101.00 | 2 277.00 | 25 378.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 65 304.00 | 9 800.00 | 55 504.00 | 65 304.00 |
BZ Other receivables | 830.00 | | 830.00 | 830.00 |
CF Cash and cash equivalents | 91.00 | | 91.00 | 91.00 |
CH Prepaid expenses | 25 098.00 | | 25 098.00 | 25 098.00 |
CJ TOTAL (II) | 91 323.00 | 9 800.00 | 81 523.00 | 91 323.00 |
CO Grand total (0 to V) | 116 701.00 | 32 901.00 | 83 800.00 | 116 701.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | -6 278.00 | -9 905.00 | | -6 278.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 159.00 | 3 627.00 | | 8 159.00 |
DL TOTAL (I) | 21 881.00 | 13 722.00 | | 21 881.00 |
DU Loans and Debts from Credit Institutions (3) | 3 887.00 | 8 011.00 | | 3 887.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 868.00 | 17 868.00 | | 17 868.00 |
DX Trade payables and related accounts | 24 904.00 | 26 249.00 | | 24 904.00 |
DY Tax and social security liabilities | 15 260.00 | 18 647.00 | | 15 260.00 |
EC TOTAL (IV) | 61 919.00 | 70 776.00 | | 61 919.00 |
EE Grand total (I to V) | 83 800.00 | 84 498.00 | | 83 800.00 |
EG Accrued income and payables due within one year | 61 919.00 | 66 889.00 | | 61 919.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 168 606.00 | | 168 606.00 | 168 606.00 |
FJ Net sales | 168 606.00 | | 168 606.00 | 168 606.00 |
FQ Other income | | | 79.00 | |
FR Total operating income (I) | | | 168 684.00 | |
FW Other purchases and external expenses | | | 49 000.00 | |
FX Taxes, duties, and similar payments | | | 5 917.00 | |
FY Salaries and Wages | | | 71 569.00 | |
FZ Social Security Contributions | | | 32 244.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 928.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 159 658.00 | |
GG - OPERATING RESULT (I - II) | | | 9 026.00 | |
GR Interest and similar expenses | | | 178.00 | |
GU Total financial expenses (VI) | | | 178.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -178.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 848.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 32 244.00 | 32 659.00 | | 32 244.00 |
HK Income tax | 689.00 | -386.00 | | 689.00 |
HL TOTAL REVENUE (I + III + V + VII) | 168 684.00 | 173 942.00 | | 168 684.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 160 525.00 | 170 316.00 | | 160 525.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 159.00 | 3 627.00 | | 8 159.00 |
| |
| 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 | 25 378.00 | | | 25 378.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 853.00 | |
I4 DECREASES Grand Total | | | 25 378.00 | |
IO DECREASES Total including other intangible assets | | | 12 840.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 685.00 | |
KD ACQUISITIONS Total including other intangible assets | 12 840.00 | | | 12 840.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 685.00 | | | 10 685.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 853.00 | | | 1 853.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 22 173.00 | 928.00 | | 22 173.00 |
PE DEPRECIATION Total including other intangible assets | 12 840.00 | | | 12 840.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 333.00 | 928.00 | | 9 333.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 9 800.00 | | | 9 800.00 |
7B Total provisions for depreciation | 9 800.00 | | | 9 800.00 |
7C Grand total | 9 800.00 | | | 9 800.00 |
| |
| 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 | 24 904.00 | 24 904.00 | | 24 904.00 |
8E Income Taxes | 689.00 | 689.00 | | 689.00 |
UT Other financial assets | 1 813.00 | | | 1 813.00 |
UX Other trade receivables | 53 544.00 | | | 53 544.00 |
VA Doubtful or disputed receivables | 11 760.00 | | | 11 760.00 |
VB VAT | 644.00 | | | 644.00 |
VG Loans with a maturity of up to one year at origin | 3 887.00 | 3 887.00 | | 3 887.00 |
VI Group and Associates | 17 868.00 | 17 868.00 | | 17 868.00 |
VK Loans repaid during the year | 4 124.00 | | | 4 124.00 |
VQ Other Taxes, Duties, and Similar Debts | 530.00 | 530.00 | | 530.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 186.00 | | | 186.00 |
VS Prepaid expenses | 25 098.00 | | | 25 098.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 93 044.00 | 91 232.00 | 1 813.00 | 93 044.00 |
VW VAT | 14 041.00 | 14 041.00 | | 14 041.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 61 919.00 | 61 919.00 | | 61 919.00 |
