| |
| 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 | 999.00 | 999.00 | | 999.00 |
AT Other tangible assets | 20 976.00 | 20 976.00 | | 20 976.00 |
BJ TOTAL (I) | 21 975.00 | 21 975.00 | | 21 975.00 |
BX Customers and related accounts | 12 377.00 | | 12 377.00 | 12 377.00 |
BZ Other receivables | 8 352.00 | | 8 352.00 | 8 352.00 |
CD Marketable securities | 991.00 | | 991.00 | 991.00 |
CF Cash and cash equivalents | 1 622.00 | | 1 622.00 | 1 622.00 |
CH Prepaid expenses | 643.00 | | 643.00 | 643.00 |
CJ TOTAL (II) | 23 985.00 | | 23 985.00 | 23 985.00 |
CO Grand total (0 to V) | 45 960.00 | 21 975.00 | 23 985.00 | 45 960.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DH Retained earnings | -42 883.00 | -32 784.00 | | -42 883.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 980.00 | -10 099.00 | | 980.00 |
DL TOTAL (I) | -34 281.00 | -35 260.00 | | -34 281.00 |
DU Loans and Debts from Credit Institutions (3) | 24.00 | | | 24.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 363.00 | 15 963.00 | | 22 363.00 |
DW Advances and down payments received on current orders | | 2 700.00 | | |
DX Trade payables and related accounts | 16 918.00 | 20 513.00 | | 16 918.00 |
DY Tax and social security liabilities | 18 161.00 | 24 719.00 | | 18 161.00 |
EA Other liabilities | 801.00 | 430.00 | | 801.00 |
EC TOTAL (IV) | 58 266.00 | 64 324.00 | | 58 266.00 |
EE Grand total (I to V) | 23 985.00 | 29 063.00 | | 23 985.00 |
EG Accrued income and payables due within one year | 58 266.00 | 64 324.00 | | 58 266.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 115 577.00 | | 115 577.00 | 115 577.00 |
FJ Net sales | 115 577.00 | | 115 577.00 | 115 577.00 |
FM Inventory production | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 3 207.00 | |
FR Total operating income (I) | | | 118 784.00 | |
FU Purchases of raw materials and other supplies | | | 9 074.00 | |
FW Other purchases and external expenses | | | 18 459.00 | |
FX Taxes, duties, and similar payments | | | 1 527.00 | |
FY Salaries and Wages | | | 65 551.00 | |
FZ Social Security Contributions | | | 23 084.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 50.00 | |
GF Total Operating Expenses (II) | | | 117 747.00 | |
GG - OPERATING RESULT (I - II) | | | 1 037.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 41.00 | |
GU Total financial expenses (VI) | | | 41.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -41.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 997.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 17.00 | 997.00 | | 17.00 |
HH Total exceptional expenses (VIII) | 17.00 | 997.00 | | 17.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -17.00 | -997.00 | | -17.00 |
HL TOTAL REVENUE (I + III + V + VII) | 118 784.00 | 125 936.00 | | 118 784.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 117 804.00 | 136 035.00 | | 117 804.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 980.00 | -10 099.00 | | 980.00 |
| |
| 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 | 21 975.00 | | | 21 975.00 |
I4 DECREASES Grand Total | | | 21 975.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 21 975.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 975.00 | | | 21 975.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 975.00 | | | 21 975.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 975.00 | | | 21 975.00 |
| |
| 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 | 16 918.00 | 16 918.00 | | 16 918.00 |
8C Staff and Related Accounts | 2 065.00 | 2 065.00 | | 2 065.00 |
8D Social Security and Other Social Organizations | 12 638.00 | 12 638.00 | | 12 638.00 |
8K Other liabilities (including liabilities related to repo transactions) | 801.00 | 801.00 | | 801.00 |
UX Other trade receivables | 12 377.00 | 12 377.00 | | 12 377.00 |
UZ Social Security, other social security organizations | 27.00 | 27.00 | | 27.00 |
VB VAT | 1 939.00 | 1 939.00 | | 1 939.00 |
VG Loans with a maturity of up to one year at origin | 24.00 | 24.00 | | 24.00 |
VI Group and Associates | 22 363.00 | 22 363.00 | | 22 363.00 |
VM Income taxes | 3 545.00 | 3 545.00 | | 3 545.00 |
VN Other taxes, similar payments | 2 680.00 | 2 680.00 | | 2 680.00 |
VQ Other Taxes, Duties, and Similar Debts | 642.00 | 642.00 | | 642.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 161.00 | 161.00 | | 161.00 |
VS Prepaid expenses | 643.00 | 643.00 | | 643.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 372.00 | 21 372.00 | | 21 372.00 |
VW VAT | 2 816.00 | 2 816.00 | | 2 816.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 58 266.00 | 58 266.00 | | 58 266.00 |
