| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 674.00 | 1 674.00 | | 1 674.00 |
BJ TOTAL (I) | 1 674.00 | 1 674.00 | | 1 674.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 43 280.00 | | 43 280.00 | 43 280.00 |
BZ Other receivables | 24 467.00 | | 24 467.00 | 24 467.00 |
CF Cash and cash equivalents | 16 453.00 | | 16 453.00 | 16 453.00 |
CJ TOTAL (II) | 84 201.00 | | 84 201.00 | 84 201.00 |
CO Grand total (0 to V) | 85 875.00 | 1 674.00 | 84 201.00 | 85 875.00 |
| |
| 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 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 953.00 | 98.00 | | 953.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 436.00 | 29 855.00 | | 24 436.00 |
DL TOTAL (I) | 47 390.00 | 51 953.00 | | 47 390.00 |
DQ Provisions for Expenses | 7 500.00 | 7 500.00 | | 7 500.00 |
DR TOTAL (IV) | 7 500.00 | 7 500.00 | | 7 500.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 973.00 | 8 831.00 | | 16 973.00 |
DX Trade payables and related accounts | 1 022.00 | | | 1 022.00 |
DY Tax and social security liabilities | 11 315.00 | 12 563.00 | | 11 315.00 |
EC TOTAL (IV) | 29 311.00 | 21 395.00 | | 29 311.00 |
EE Grand total (I to V) | 84 201.00 | 80 849.00 | | 84 201.00 |
EI Including equity loans | 16 973.00 | | | 16 973.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 112 680.00 | |
FJ Net sales | | | 112 680.00 | |
FQ Other income | | | 67.00 | |
FR Total operating income (I) | | | 112 747.00 | |
FW Other purchases and external expenses | | | 61 778.00 | |
FX Taxes, duties, and similar payments | | | 8 510.00 | |
FY Salaries and Wages | | | 8 150.00 | |
FZ Social Security Contributions | | | 3 791.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 82 230.00 | |
GG - OPERATING RESULT (I - II) | | | 30 516.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 30 516.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 6 080.00 | 5 268.00 | | 6 080.00 |
HL TOTAL REVENUE (I + III + V + VII) | 112 747.00 | 87 755.00 | | 112 747.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 88 310.00 | 57 899.00 | | 88 310.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 436.00 | 29 855.00 | | 24 436.00 |
| |
| 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 | 1 674.00 | | | 1 674.00 |
I4 DECREASES Grand Total | | | 1 674.00 | |
IO DECREASES Total including other intangible assets | | | 1 674.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 674.00 | | | 1 674.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 674.00 | | | 1 674.00 |
PE DEPRECIATION Total including other intangible assets | 1 674.00 | | | 1 674.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 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 | 1 022.00 | 1 022.00 | | 1 022.00 |
8E Income Taxes | 812.00 | 812.00 | | 812.00 |
UX Other trade receivables | 43 280.00 | | | 43 280.00 |
VB VAT | 39.00 | | | 39.00 |
VI Group and Associates | 16 973.00 | 16 973.00 | | 16 973.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 513.00 | 1 513.00 | | 1 513.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 24 428.00 | | | 24 428.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 67 747.00 | 67 747.00 | | 67 747.00 |
VW VAT | 8 990.00 | 8 990.00 | | 8 990.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 311.00 | 29 311.00 | | 29 311.00 |
