| |
| 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 | 1 786.00 | 1 786.00 | | 1 786.00 |
BJ TOTAL (I) | 1 786.00 | 1 786.00 | | 1 786.00 |
BN Goods in progress | 160 399.00 | | 160 399.00 | 160 399.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 86 131.00 | | 86 131.00 | 86 131.00 |
CJ TOTAL (II) | 246 531.00 | | 246 531.00 | 246 531.00 |
CO Grand total (0 to V) | 248 317.00 | 1 786.00 | 246 531.00 | 248 317.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 21 983.00 | 26 655.00 | | 21 983.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 104 310.00 | 45 328.00 | | 104 310.00 |
DL TOTAL (I) | 137 292.00 | 82 983.00 | | 137 292.00 |
DU Loans and Debts from Credit Institutions (3) | 60 655.00 | 83 375.00 | | 60 655.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 769.00 | 7 047.00 | | 6 769.00 |
DY Tax and social security liabilities | 41 815.00 | 44 514.00 | | 41 815.00 |
EC TOTAL (IV) | 109 238.00 | 134 937.00 | | 109 238.00 |
EE Grand total (I to V) | 246 531.00 | 217 919.00 | | 246 531.00 |
EG Accrued income and payables due within one year | 109 238.00 | 51 562.00 | | 109 238.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 1.00 | |
FG Production sold - services | 820 335.00 | | 820 335.00 | 820 335.00 |
FJ Net sales | 820 335.00 | | 820 335.00 | 820 335.00 |
FM Inventory production | | | -3 826.00 | |
FR Total operating income (I) | | | 816 509.00 | |
FW Other purchases and external expenses | | | 228 610.00 | |
FX Taxes, duties, and similar payments | | | 7 104.00 | |
FY Salaries and Wages | | | 252 478.00 | |
FZ Social Security Contributions | | | 194 170.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 393.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 682 755.00 | |
GG - OPERATING RESULT (I - II) | | | 133 754.00 | |
GR Interest and similar expenses | | | 2 242.00 | |
GU Total financial expenses (VI) | | | 2 242.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 242.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 131 512.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 8 118.00 | 5 335.00 | | 8 118.00 |
HE Exceptional expenses on management operations | | 165.00 | | |
HH Total exceptional expenses (VIII) | | 165.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -165.00 | | |
HK Income tax | 27 202.00 | 4 602.00 | | 27 202.00 |
HL TOTAL REVENUE (I + III + V + VII) | 816 509.00 | 772 868.00 | | 816 509.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 712 200.00 | 727 540.00 | | 712 200.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 104 310.00 | 45 328.00 | | 104 310.00 |
| |
| 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 | 1 786.00 | | | 1 786.00 |
I4 DECREASES Grand Total | | | 1 786.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 786.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 786.00 | | | 1 786.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 393.00 | 393.00 | | 1 393.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 393.00 | 393.00 | | 1 393.00 |
