| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 000.00 | 6 000.00 | | 6 000.00 |
AT Other tangible assets | 2 236.00 | 1 212.00 | 1 024.00 | 2 236.00 |
BJ TOTAL (I) | 44 991.00 | 7 212.00 | 37 779.00 | 44 991.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 38 775.00 | 7 500.00 | 31 275.00 | 38 775.00 |
BZ Other receivables | 13 420.00 | | 13 420.00 | 13 420.00 |
CF Cash and cash equivalents | 3 676.00 | | 3 676.00 | 3 676.00 |
CH Prepaid expenses | 23.00 | | 23.00 | 23.00 |
CJ TOTAL (II) | 55 894.00 | 7 500.00 | 48 394.00 | 55 894.00 |
CO Grand total (0 to V) | 100 885.00 | 14 712.00 | 86 173.00 | 100 885.00 |
CU Other investments | 36 755.00 | | 36 755.00 | 36 755.00 |
| |
| 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 | 55 606.00 | 60 545.00 | | 55 606.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 784.00 | -4 939.00 | | 784.00 |
DL TOTAL (I) | 65 190.00 | 64 406.00 | | 65 190.00 |
DU Loans and Debts from Credit Institutions (3) | | 5 753.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 9 006.00 | 6 139.00 | | 9 006.00 |
DX Trade payables and related accounts | 3 669.00 | 3 797.00 | | 3 669.00 |
DY Tax and social security liabilities | 8 308.00 | 7 603.00 | | 8 308.00 |
EB Prepaid income (2) | | 2 000.00 | | |
EC TOTAL (IV) | 20 983.00 | 25 292.00 | | 20 983.00 |
EE Grand total (I to V) | 86 173.00 | 89 698.00 | | 86 173.00 |
EG Accrued income and payables due within one year | 20 983.00 | 25 292.00 | | 20 983.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 52 470.00 | | 52 470.00 | 52 470.00 |
FJ Net sales | 52 470.00 | | 52 470.00 | 52 470.00 |
FR Total operating income (I) | | | 52 470.00 | |
FW Other purchases and external expenses | | | 17 323.00 | |
FX Taxes, duties, and similar payments | | | 2 752.00 | |
FY Salaries and Wages | | | 20 400.00 | |
FZ Social Security Contributions | | | 10 446.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 546.00 | |
GF Total Operating Expenses (II) | | | 51 467.00 | |
GG - OPERATING RESULT (I - II) | | | 1 003.00 | |
GR Interest and similar expenses | | | 174.00 | |
GU Total financial expenses (VI) | | | 174.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -174.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 829.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 10 446.00 | 9 816.00 | | 10 446.00 |
HE Exceptional expenses on management operations | 45.00 | | | 45.00 |
HH Total exceptional expenses (VIII) | 45.00 | | | 45.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -45.00 | | | -45.00 |
HL TOTAL REVENUE (I + III + V + VII) | 52 470.00 | 53 235.00 | | 52 470.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 51 686.00 | 58 174.00 | | 51 686.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 784.00 | -4 939.00 | | 784.00 |
| |
| 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 | 43 803.00 | | 1 188.00 | 43 803.00 |
I3 DECREASES Total Financial Fixed Assets | | | 36 755.00 | |
I4 DECREASES Grand Total | | | 44 991.00 | |
IO DECREASES Total including other intangible assets | | | 6 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 236.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 000.00 | | | 6 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 048.00 | | 1 188.00 | 1 048.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 36 755.00 | | | 36 755.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 666.00 | 546.00 | | 6 666.00 |
PE DEPRECIATION Total including other intangible assets | 6 000.00 | | | 6 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 666.00 | 546.00 | | 666.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 7 500.00 | | | 7 500.00 |
7B Total provisions for depreciation | 7 500.00 | | | 7 500.00 |
7C Grand total | 7 500.00 | | | 7 500.00 |
| |
| 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 | 3 669.00 | 3 669.00 | | 3 669.00 |
8D Social Security and Other Social Organizations | 185.00 | 185.00 | | 185.00 |
UX Other trade receivables | 8 775.00 | | | 8 775.00 |
VA Doubtful or disputed receivables | 30 000.00 | | | 30 000.00 |
VB VAT | 420.00 | | | 420.00 |
VC Group and associates | 13 000.00 | | | 13 000.00 |
VI Group and Associates | 9 006.00 | 9 006.00 | | 9 006.00 |
VK Loans repaid during the year | 5 753.00 | | | 5 753.00 |
VS Prepaid expenses | 23.00 | | | 23.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 52 218.00 | 52 218.00 | | 52 218.00 |
VW VAT | 8 123.00 | 8 123.00 | | 8 123.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 983.00 | 20 983.00 | | 20 983.00 |
