| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 254.00 | 2 254.00 | | 2 254.00 |
BH Other financial assets | 584.00 | | 584.00 | 584.00 |
BJ TOTAL (I) | 2 839.00 | 2 254.00 | 584.00 | 2 839.00 |
BV Advances and down payments on orders | 60 490.00 | | 60 490.00 | 60 490.00 |
BX Customers and related accounts | 302 779.00 | | 302 779.00 | 302 779.00 |
BZ Other receivables | 67 326.00 | | 67 326.00 | 67 326.00 |
CF Cash and cash equivalents | 120 962.00 | | 120 962.00 | 120 962.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 551 559.00 | | 551 559.00 | 551 559.00 |
CO Grand total (0 to V) | 554 398.00 | 2 254.00 | 552 143.00 | 554 398.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 123 325.00 | 84 215.00 | | 123 325.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 69 487.00 | 39 110.00 | | 69 487.00 |
DL TOTAL (I) | 201 613.00 | 132 125.00 | | 201 613.00 |
DW Advances and down payments received on current orders | | 4.00 | | |
DX Trade payables and related accounts | 164 830.00 | 78 174.00 | | 164 830.00 |
DY Tax and social security liabilities | 185 513.00 | 156 822.00 | | 185 513.00 |
EA Other liabilities | 187.00 | | | 187.00 |
EC TOTAL (IV) | 350 530.00 | 235 000.00 | | 350 530.00 |
EE Grand total (I to V) | 552 143.00 | 367 126.00 | | 552 143.00 |
EG Accrued income and payables due within one year | 350 530.00 | 234 996.00 | | 350 530.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 1 816 063.00 | |
FJ Net sales | | | 1 816 063.00 | |
FO Operating subsidies | | | 15 388.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 578.00 | |
FQ Other income | | | 16.00 | |
FR Total operating income (I) | | | 1 841 046.00 | |
FS Purchases of goods (including customs duties) | | | 20 557.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 704 710.00 | |
FX Taxes, duties, and similar payments | | | 14 058.00 | |
FY Salaries and Wages | | | 802 622.00 | |
FZ Social Security Contributions | | | 218 103.00 | |
GE Other Expenses | | | 11 587.00 | |
GF Total Operating Expenses (II) | | | 1 771 640.00 | |
GG - OPERATING RESULT (I - II) | | | 69 405.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GN Positive exchange differences | | | 1 931.00 | |
GO Net income from sales of marketable securities | | | -4.00 | |
GP Total financial income (V) | | | 1 927.00 | |
GR Interest and similar expenses | | | | |
GS Negative differences of foreign exchange | | | 1 588.00 | |
GU Total financial expenses (VI) | | | 1 588.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 338.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 69 744.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 218.00 | 5 539.00 | | 218.00 |
HH Total exceptional expenses (VIII) | 218.00 | 5 539.00 | | 218.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -218.00 | -5 539.00 | | -218.00 |
HK Income tax | 38.00 | 3 032.00 | | 38.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 842 974.00 | 1 069 107.00 | | 1 842 974.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 773 486.00 | 1 029 996.00 | | 1 773 486.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 69 487.00 | 39 110.00 | | 69 487.00 |
| |
| 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 | 2 839.00 | | | 2 839.00 |
I3 DECREASES Total Financial Fixed Assets | | | 584.00 | |
I4 DECREASES Grand Total | | | 2 839.00 | |
IO DECREASES Total including other intangible assets | | | 2 254.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 254.00 | | | 2 254.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 584.00 | | | 584.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 254.00 | | | 2 254.00 |
PE DEPRECIATION Total including other intangible assets | 2 254.00 | | | 2 254.00 |
| |
| 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 | 164 830.00 | 164 830.00 | | 164 830.00 |
8C Staff and Related Accounts | 82 928.00 | 82 928.00 | | 82 928.00 |
8D Social Security and Other Social Organizations | 55 755.00 | 55 755.00 | | 55 755.00 |
8E Income Taxes | 2 536.00 | 2 536.00 | | 2 536.00 |
8K Other liabilities (including liabilities related to repo transactions) | 187.00 | 187.00 | | 187.00 |
UT Other financial assets | 584.00 | | | 584.00 |
UX Other trade receivables | 302 779.00 | | | 302 779.00 |
UY Staff and related accounts | 12 610.00 | | | 12 610.00 |
UZ Social Security, other social security organizations | 2 279.00 | | | 2 279.00 |
VB VAT | 11 239.00 | | | 11 239.00 |
VM Income taxes | 41 136.00 | | | 41 136.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 439.00 | 3 439.00 | | 3 439.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 61.00 | | | 61.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 370 691.00 | 370 106.00 | 584.00 | 370 691.00 |
VW VAT | 40 852.00 | 40 852.00 | | 40 852.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 350 530.00 | 350 530.00 | | 350 530.00 |
