| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 184 734.00 | | 184 734.00 | 184 734.00 |
BZ Other receivables | 28 364.00 | | 28 364.00 | 28 364.00 |
CF Cash and cash equivalents | 32 294.00 | | 32 294.00 | 32 294.00 |
CH Prepaid expenses | 903.00 | | 903.00 | 903.00 |
CJ TOTAL (II) | 246 298.00 | | 246 298.00 | 246 298.00 |
CO Grand total (0 to V) | 246 298.00 | | 246 298.00 | 246 298.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 24 990.00 | | | 24 990.00 |
DH Retained earnings | | -39 079.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 533.00 | 64 069.00 | | -7 533.00 |
DL TOTAL (I) | 61 457.00 | 68 990.00 | | 61 457.00 |
DP Provisions for Risks | 62 335.00 | 62 335.00 | | 62 335.00 |
DR TOTAL (IV) | 62 335.00 | 62 335.00 | | 62 335.00 |
DW Advances and down payments received on current orders | 21 780.00 | | | 21 780.00 |
DX Trade payables and related accounts | 50 884.00 | 26 659.00 | | 50 884.00 |
DY Tax and social security liabilities | 49 464.00 | 64 216.00 | | 49 464.00 |
EA Other liabilities | 377.00 | 15.00 | | 377.00 |
EC TOTAL (IV) | 122 505.00 | 90 892.00 | | 122 505.00 |
EE Grand total (I to V) | 246 298.00 | 222 217.00 | | 246 298.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 239 421.00 | | 239 421.00 | 239 421.00 |
FJ Net sales | 239 421.00 | | 239 421.00 | 239 421.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 400.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 241 825.00 | |
FW Other purchases and external expenses | | | 111 153.00 | |
FX Taxes, duties, and similar payments | | | 2 014.00 | |
FY Salaries and Wages | | | 94 141.00 | |
FZ Social Security Contributions | | | 40 964.00 | |
GE Other Expenses | | | 3 602.00 | |
GF Total Operating Expenses (II) | | | 251 876.00 | |
GG - OPERATING RESULT (I - II) | | | -10 050.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 050.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 517.00 | 40.00 | | 2 517.00 |
HD Total exceptional income (VII) | 2 517.00 | 40.00 | | 2 517.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 517.00 | 40.00 | | 2 517.00 |
HK Income tax | | 21 582.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 244 343.00 | 309 924.00 | | 244 343.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 251 876.00 | 245 855.00 | | 251 876.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 533.00 | 64 069.00 | | -7 533.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 62 335.00 | | | 62 335.00 |
7C Grand total | 62 335.00 | | | 62 335.00 |
| |
| 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 | 50 884.00 | 50 884.00 | | 50 884.00 |
8C Staff and Related Accounts | 7 997.00 | 7 997.00 | | 7 997.00 |
8D Social Security and Other Social Organizations | 9 215.00 | 9 215.00 | | 9 215.00 |
8K Other liabilities (including liabilities related to repo transactions) | 377.00 | 377.00 | | 377.00 |
UX Other trade receivables | 184 735.00 | | | 184 735.00 |
VB VAT | 4 723.00 | | | 4 723.00 |
VM Income taxes | 23 614.00 | | | 23 614.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 523.00 | 1 523.00 | | 1 523.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 28.00 | | | 28.00 |
VS Prepaid expenses | 904.00 | | | 904.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 214 003.00 | 214 003.00 | | 214 003.00 |
VW VAT | 30 729.00 | 30 729.00 | | 30 729.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 100 726.00 | 100 726.00 | | 100 726.00 |
