| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 11 465.00 | 6 177.00 | 5 288.00 | 11 465.00 |
BJ TOTAL (I) | 11 465.00 | 6 177.00 | 5 288.00 | 11 465.00 |
BL Raw materials, supplies | 1 012.00 | | 1 012.00 | 1 012.00 |
BX Customers and related accounts | 131 122.00 | 9 123.00 | 122 000.00 | 131 122.00 |
BZ Other receivables | 12 838.00 | | 12 838.00 | 12 838.00 |
CF Cash and cash equivalents | 5.00 | | 5.00 | 5.00 |
CH Prepaid expenses | 1 297.00 | | 1 297.00 | 1 297.00 |
CJ TOTAL (II) | 146 274.00 | 9 123.00 | 137 151.00 | 146 274.00 |
CO Grand total (0 to V) | 157 740.00 | 15 300.00 | 142 439.00 | 157 740.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 77 837.00 | 77 837.00 | | 77 837.00 |
DH Retained earnings | -28 961.00 | -29 030.00 | | -28 961.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 118.00 | 69.00 | | 15 118.00 |
DL TOTAL (I) | 85 993.00 | 70 876.00 | | 85 993.00 |
DU Loans and Debts from Credit Institutions (3) | 4 922.00 | | | 4 922.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 207.00 | 10 207.00 | | 10 207.00 |
DX Trade payables and related accounts | 15 741.00 | 31 057.00 | | 15 741.00 |
DY Tax and social security liabilities | 25 575.00 | 29 596.00 | | 25 575.00 |
EC TOTAL (IV) | 56 446.00 | 70 861.00 | | 56 446.00 |
EE Grand total (I to V) | 142 439.00 | 141 736.00 | | 142 439.00 |
EG Accrued income and payables due within one year | 56 446.00 | 70 861.00 | | 56 446.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 428 602.00 | | 428 602.00 | 428 602.00 |
FJ Net sales | 428 602.00 | | 428 602.00 | 428 602.00 |
FM Inventory production | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 121.00 | |
FQ Other income | | | 13.00 | |
FR Total operating income (I) | | | 428 737.00 | |
FU Purchases of raw materials and other supplies | | | 42 935.00 | |
FV Inventory change (raw materials and supplies) | | | -796.00 | |
FW Other purchases and external expenses | | | 273 767.00 | |
FX Taxes, duties, and similar payments | | | 2 358.00 | |
FY Salaries and Wages | | | 55 760.00 | |
FZ Social Security Contributions | | | 26 073.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 060.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 7 405.00 | |
GE Other Expenses | | | 1 023.00 | |
GF Total Operating Expenses (II) | | | 409 584.00 | |
GG - OPERATING RESULT (I - II) | | | 19 153.00 | |
GR Interest and similar expenses | | | 407.00 | |
GU Total financial expenses (VI) | | | 407.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -407.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 746.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 2 042.00 | | |
HB Exceptional income from capital transactions | | 417.00 | | |
HD Total exceptional income (VII) | | 2 459.00 | | |
HE Exceptional expenses on management operations | 3 628.00 | 17.00 | | 3 628.00 |
HF Exceptional expenses on capital transactions | | 107.00 | | |
HH Total exceptional expenses (VIII) | 3 628.00 | 124.00 | | 3 628.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 628.00 | 2 335.00 | | -3 628.00 |
HL TOTAL REVENUE (I + III + V + VII) | 428 737.00 | 289 778.00 | | 428 737.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 413 619.00 | 289 710.00 | | 413 619.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 118.00 | 69.00 | | 15 118.00 |
HP References: Equipment leasing | 2 454.00 | 2 402.00 | | 2 454.00 |
| |
| 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 | 11 465.00 | | | 11 465.00 |
I4 DECREASES Grand Total | | | 11 465.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 465.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 465.00 | | | 11 465.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 117.00 | 1 060.00 | | 5 117.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 117.00 | 1 060.00 | | 5 117.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 1 718.00 | 7 405.00 | | 1 718.00 |
7B Total provisions for depreciation | 1 718.00 | 7 405.00 | | 1 718.00 |
7C Grand total | 1 718.00 | 7 405.00 | | 1 718.00 |
UE of which provisions and reversals: - Operating | | 7 405.00 | | |
| |
| 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 | 15 741.00 | 15 741.00 | | 15 741.00 |
8D Social Security and Other Social Organizations | 8 911.00 | 8 911.00 | | 8 911.00 |
UX Other trade receivables | 131 122.00 | 131 122.00 | | 131 122.00 |
UY Staff and related accounts | 300.00 | 300.00 | | 300.00 |
VB VAT | 2 259.00 | 2 259.00 | | 2 259.00 |
VG Loans with a maturity of up to one year at origin | 4 922.00 | 4 922.00 | | 4 922.00 |
VI Group and Associates | 10 207.00 | 10 207.00 | | 10 207.00 |
VM Income taxes | 1 392.00 | 1 392.00 | | 1 392.00 |
VQ Other Taxes, Duties, and Similar Debts | 380.00 | 380.00 | | 380.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 887.00 | 8 887.00 | | 8 887.00 |
VS Prepaid expenses | 1 297.00 | 1 297.00 | | 1 297.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 145 257.00 | 145 257.00 | | 145 257.00 |
VW VAT | 16 285.00 | 16 285.00 | | 16 285.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 56 446.00 | 56 446.00 | | 56 446.00 |
