| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 650.00 | 650.00 | | 650.00 |
AT Other tangible assets | 2 205.00 | 1 313.00 | 892.00 | 2 205.00 |
BD Other fixed assets | 240.00 | | 240.00 | 240.00 |
BH Other financial assets | 635.00 | | 635.00 | 635.00 |
BJ TOTAL (I) | 3 730.00 | 1 963.00 | 1 767.00 | 3 730.00 |
BV Advances and down payments on orders | 2 000.00 | | 2 000.00 | 2 000.00 |
BX Customers and related accounts | 21 729.00 | | 21 729.00 | 21 729.00 |
BZ Other receivables | 1 747.00 | | 1 747.00 | 1 747.00 |
CF Cash and cash equivalents | 96 806.00 | | 96 806.00 | 96 806.00 |
CH Prepaid expenses | 692.00 | | 692.00 | 692.00 |
CJ TOTAL (II) | 122 974.00 | | 122 974.00 | 122 974.00 |
CO Grand total (0 to V) | 126 703.00 | 1 963.00 | 124 741.00 | 126 703.00 |
| |
| 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 |
DH Retained earnings | 18 004.00 | 940.00 | | 18 004.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 53 612.00 | 52 064.00 | | 53 612.00 |
DL TOTAL (I) | 80 416.00 | 61 804.00 | | 80 416.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 327.00 | 80.00 | | 16 327.00 |
DX Trade payables and related accounts | 10 611.00 | 3 404.00 | | 10 611.00 |
DY Tax and social security liabilities | 17 387.00 | 21 265.00 | | 17 387.00 |
EC TOTAL (IV) | 44 325.00 | 24 748.00 | | 44 325.00 |
EE Grand total (I to V) | 124 741.00 | 86 552.00 | | 124 741.00 |
EG Accrued income and payables due within one year | 44 325.00 | 24 748.00 | | 44 325.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 183 705.00 | | 183 705.00 | 183 705.00 |
FJ Net sales | 183 705.00 | | 183 705.00 | 183 705.00 |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 183 714.00 | |
FW Other purchases and external expenses | | | 69 786.00 | |
FX Taxes, duties, and similar payments | | | 827.00 | |
FY Salaries and Wages | | | 31 200.00 | |
FZ Social Security Contributions | | | 11 941.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 24.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 113 779.00 | |
GG - OPERATING RESULT (I - II) | | | 69 935.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 69 935.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 16 323.00 | 15 549.00 | | 16 323.00 |
HL TOTAL REVENUE (I + III + V + VII) | 183 714.00 | 177 474.00 | | 183 714.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 130 102.00 | 125 410.00 | | 130 102.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 53 612.00 | 52 064.00 | | 53 612.00 |
| |
| 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 | 2 814.00 | | 916.00 | 2 814.00 |
I3 DECREASES Total Financial Fixed Assets | | | 875.00 | |
I4 DECREASES Grand Total | | | 3 730.00 | |
IO DECREASES Total including other intangible assets | | | 650.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 205.00 | |
KD ACQUISITIONS Total including other intangible assets | 650.00 | | | 650.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 289.00 | | 916.00 | 1 289.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 875.00 | | | 875.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 939.00 | 24.00 | | 1 939.00 |
PE DEPRECIATION Total including other intangible assets | 650.00 | | | 650.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 289.00 | 24.00 | | 1 289.00 |
| |
| 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 | 10 611.00 | 10 611.00 | | 10 611.00 |
8C Staff and Related Accounts | 2 054.00 | 2 054.00 | | 2 054.00 |
8D Social Security and Other Social Organizations | 3 434.00 | 3 434.00 | | 3 434.00 |
8E Income Taxes | 4 659.00 | 4 659.00 | | 4 659.00 |
UT Other financial assets | 635.00 | | | 635.00 |
UX Other trade receivables | 21 729.00 | | | 21 729.00 |
VB VAT | 1 747.00 | | | 1 747.00 |
VI Group and Associates | 16 327.00 | 16 327.00 | | 16 327.00 |
VQ Other Taxes, Duties, and Similar Debts | 410.00 | 410.00 | | 410.00 |
VS Prepaid expenses | 692.00 | | | 692.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 803.00 | 24 168.00 | 635.00 | 24 803.00 |
VW VAT | 6 830.00 | 6 830.00 | | 6 830.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 44 325.00 | 44 325.00 | | 44 325.00 |
