| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 84 641.00 | 79 931.00 | 4 709.00 | 84 641.00 |
BJ TOTAL (I) | 84 641.00 | 79 931.00 | 4 709.00 | 84 641.00 |
BX Customers and related accounts | 76 032.00 | | 76 032.00 | 76 032.00 |
BZ Other receivables | 6 927.00 | | 6 927.00 | 6 927.00 |
CF Cash and cash equivalents | 321 385.00 | | 321 385.00 | 321 385.00 |
CJ TOTAL (II) | 404 344.00 | | 404 344.00 | 404 344.00 |
CO Grand total (0 to V) | 488 984.00 | 79 931.00 | 409 053.00 | 488 984.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 339 000.00 | | | 339 000.00 |
DD Legal reserve (1) | 13 532.00 | | | 13 532.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 485.00 | | | -1 485.00 |
DL TOTAL (I) | 351 047.00 | | | 351 047.00 |
DX Trade payables and related accounts | 21 226.00 | | | 21 226.00 |
DY Tax and social security liabilities | 36 780.00 | | | 36 780.00 |
EC TOTAL (IV) | 58 006.00 | | | 58 006.00 |
EE Grand total (I to V) | 409 053.00 | | | 409 053.00 |
EG Accrued income and payables due within one year | 58 006.00 | | | 58 006.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 111 397.00 | | 111 397.00 | 111 397.00 |
FJ Net sales | 111 397.00 | | 111 397.00 | 111 397.00 |
FR Total operating income (I) | | | 111 397.00 | |
FU Purchases of raw materials and other supplies | | | 2 475.00 | |
FW Other purchases and external expenses | | | 29 980.00 | |
FX Taxes, duties, and similar payments | | | 1 658.00 | |
FY Salaries and Wages | | | 56 422.00 | |
FZ Social Security Contributions | | | 12 953.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 999.00 | |
GF Total Operating Expenses (II) | | | 112 487.00 | |
GG - OPERATING RESULT (I - II) | | | -1 090.00 | |
GT Net expenses on sales of marketable securities | | | 394.00 | |
GU Total financial expenses (VI) | | | 394.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -394.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 485.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 111 397.00 | | | 111 397.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 112 882.00 | | | 112 882.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 485.00 | | | -1 485.00 |
| |
| 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 | 84 641.00 | | | 84 641.00 |
I4 DECREASES Grand Total | | | 84 641.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 84 641.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 84 641.00 | | | 84 641.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 70 932.00 | 8 999.00 | | 70 932.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 70 932.00 | 8 999.00 | | 70 932.00 |
| |
| 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 | 21 226.00 | 21 226.00 | | 21 226.00 |
8C Staff and Related Accounts | 8 899.00 | 8 899.00 | | 8 899.00 |
8D Social Security and Other Social Organizations | 8 968.00 | 8 968.00 | | 8 968.00 |
UX Other trade receivables | 76 032.00 | | | 76 032.00 |
VB VAT | 3 426.00 | | | 3 426.00 |
VM Income taxes | 3 501.00 | | | 3 501.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 82 959.00 | 82 959.00 | | 82 959.00 |
VW VAT | 18 913.00 | 18 913.00 | | 18 913.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 58 006.00 | 58 006.00 | | 58 006.00 |
