| |
| 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 | 762.00 | 762.00 | | 762.00 |
AT Other tangible assets | 117 988.00 | 117 988.00 | | 117 988.00 |
BJ TOTAL (I) | 118 750.00 | 118 750.00 | | 118 750.00 |
BV Advances and down payments on orders | 56.00 | | 56.00 | 56.00 |
BX Customers and related accounts | 206 303.00 | | 206 303.00 | 206 303.00 |
BZ Other receivables | 117 661.00 | | 117 661.00 | 117 661.00 |
CF Cash and cash equivalents | 74 341.00 | | 74 341.00 | 74 341.00 |
CH Prepaid expenses | 1 183.00 | | 1 183.00 | 1 183.00 |
CJ TOTAL (II) | 399 543.00 | | 399 543.00 | 399 543.00 |
CO Grand total (0 to V) | 518 293.00 | 118 750.00 | 399 543.00 | 518 293.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 175 575.00 | 175 575.00 | | 175 575.00 |
DD Legal reserve (1) | 17 558.00 | 17 558.00 | | 17 558.00 |
DH Retained earnings | -28 140.00 | -30 307.00 | | -28 140.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 50 150.00 | 2 167.00 | | 50 150.00 |
DL TOTAL (I) | 215 143.00 | 164 993.00 | | 215 143.00 |
DU Loans and Debts from Credit Institutions (3) | | 3 533.00 | | |
DX Trade payables and related accounts | 14 984.00 | 16 089.00 | | 14 984.00 |
DY Tax and social security liabilities | 169 416.00 | 191 266.00 | | 169 416.00 |
EC TOTAL (IV) | 184 400.00 | 210 888.00 | | 184 400.00 |
EE Grand total (I to V) | 399 543.00 | 375 881.00 | | 399 543.00 |
EG Accrued income and payables due within one year | 184 400.00 | 210 888.00 | | 184 400.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 3 533.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 899 443.00 | |
FJ Net sales | | | 899 443.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 29.00 | |
FR Total operating income (I) | | | 899 472.00 | |
FW Other purchases and external expenses | | | 93 509.00 | |
FX Taxes, duties, and similar payments | | | 11 972.00 | |
FY Salaries and Wages | | | 554 616.00 | |
FZ Social Security Contributions | | | 227 929.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 888 027.00 | |
GG - OPERATING RESULT (I - II) | | | 11 445.00 | |
GR Interest and similar expenses | | | 9.00 | |
GU Total financial expenses (VI) | | | 9.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 436.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 31 954.00 | | | 31 954.00 |
HC Reversals of provisions and transfers of expenses | 4 360.00 | | | 4 360.00 |
HD Total exceptional income (VII) | 36 314.00 | | | 36 314.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 36 314.00 | | | 36 314.00 |
HK Income tax | -2 400.00 | -2 700.00 | | -2 400.00 |
HL TOTAL REVENUE (I + III + V + VII) | 935 786.00 | 936 234.00 | | 935 786.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 885 636.00 | 934 068.00 | | 885 636.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 50 150.00 | 2 167.00 | | 50 150.00 |
| |
| 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 | 161 567.00 | | | 161 567.00 |
I4 DECREASES Grand Total | | | 118 750.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 118 750.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 161 567.00 | | | 161 567.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 161 567.00 | | 42 817.00 | 161 567.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 161 567.00 | | 42 817.00 | 161 567.00 |
| |
| 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 | 14 984.00 | 14 984.00 | | 14 984.00 |
UX Other trade receivables | 206 303.00 | | | 206 303.00 |
VP Miscellaneous | 117 661.00 | | | 117 661.00 |
VQ Other Taxes, Duties, and Similar Debts | 169 416.00 | 169 416.00 | | 169 416.00 |
VS Prepaid expenses | 1 183.00 | | | 1 183.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 325 147.00 | 325 147.00 | | 325 147.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 184 400.00 | 184 400.00 | | 184 400.00 |
