| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 11 057.00 | 8 447.00 | 2 609.00 | 11 057.00 |
AT Other tangible assets | 19 630.00 | 16 341.00 | 3 289.00 | 19 630.00 |
BJ TOTAL (I) | 30 686.00 | 24 788.00 | 5 899.00 | 30 686.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | | | | |
BZ Other receivables | 3 976.00 | | 3 976.00 | 3 976.00 |
CF Cash and cash equivalents | 150 029.00 | | 150 029.00 | 150 029.00 |
CH Prepaid expenses | 3 827.00 | | 3 827.00 | 3 827.00 |
CJ TOTAL (II) | 157 832.00 | | 157 832.00 | 157 832.00 |
CO Grand total (0 to V) | 188 518.00 | 24 788.00 | 163 730.00 | 188 518.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 32 000.00 | 32 000.00 | | 32 000.00 |
DD Legal reserve (1) | 3 200.00 | 3 200.00 | | 3 200.00 |
DG Other reserves | 305 976.00 | 305 976.00 | | 305 976.00 |
DH Retained earnings | -296 937.00 | -267 361.00 | | -296 937.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 69 422.00 | -29 576.00 | | 69 422.00 |
DL TOTAL (I) | 113 660.00 | 44 238.00 | | 113 660.00 |
DU Loans and Debts from Credit Institutions (3) | 340.00 | 344.00 | | 340.00 |
DV Miscellaneous Loans and Financial Debts (4) | 137.00 | 137.00 | | 137.00 |
DX Trade payables and related accounts | 4 871.00 | 5 838.00 | | 4 871.00 |
DY Tax and social security liabilities | 44 722.00 | 61 977.00 | | 44 722.00 |
EC TOTAL (IV) | 50 070.00 | 68 296.00 | | 50 070.00 |
EE Grand total (I to V) | 163 730.00 | 112 535.00 | | 163 730.00 |
EG Accrued income and payables due within one year | 50 070.00 | 68 296.00 | | 50 070.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 340.00 | 344.00 | | 340.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 430 204.00 | | 430 204.00 | 430 204.00 |
FJ Net sales | 430 204.00 | | 430 204.00 | 430 204.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 15 324.00 | |
FQ Other income | | | 13.00 | |
FR Total operating income (I) | | | 445 541.00 | |
FW Other purchases and external expenses | | | 120 629.00 | |
FX Taxes, duties, and similar payments | | | 3 818.00 | |
FY Salaries and Wages | | | 171 610.00 | |
FZ Social Security Contributions | | | 75 950.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 603.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 375 611.00 | |
GG - OPERATING RESULT (I - II) | | | 69 930.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 69 930.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 15 324.00 | 3 254.00 | | 15 324.00 |
HF Exceptional expenses on capital transactions | 508.00 | 27 542.00 | | 508.00 |
HH Total exceptional expenses (VIII) | 508.00 | 27 542.00 | | 508.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -508.00 | -27 542.00 | | -508.00 |
HL TOTAL REVENUE (I + III + V + VII) | 445 541.00 | 412 023.00 | | 445 541.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 376 119.00 | 441 600.00 | | 376 119.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 69 422.00 | -29 576.00 | | 69 422.00 |
| |
| 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 | 30 686.00 | | | 30 686.00 |
I4 DECREASES Grand Total | | | 30 686.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 30 686.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 30 686.00 | | | 30 686.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 185.00 | 3 603.00 | | 21 185.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 185.00 | 3 603.00 | | 21 185.00 |
| |
| 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 | 4 871.00 | 4 871.00 | | 4 871.00 |
8C Staff and Related Accounts | 8 152.00 | 8 152.00 | | 8 152.00 |
8D Social Security and Other Social Organizations | 24 494.00 | 24 494.00 | | 24 494.00 |
8K Other liabilities (including liabilities related to repo transactions) | 137.00 | 137.00 | | 137.00 |
VB VAT | 775.00 | 775.00 | | 775.00 |
VG Loans with a maturity of up to one year at origin | 340.00 | 340.00 | | 340.00 |
VM Income taxes | 1 552.00 | 1 552.00 | | 1 552.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 649.00 | 1 649.00 | | 1 649.00 |
VS Prepaid expenses | 3 827.00 | 3 827.00 | | 3 827.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 803.00 | 7 803.00 | | 7 803.00 |
VW VAT | 12 077.00 | 12 077.00 | | 12 077.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 50 071.00 | 50 071.00 | | 50 071.00 |
