| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 35 760.00 | 1 778.00 | 33 982.00 | 35 760.00 |
BH Other financial assets | 781.00 | | 781.00 | 781.00 |
BJ TOTAL (I) | 41 541.00 | 1 778.00 | 39 763.00 | 41 541.00 |
BV Advances and down payments on orders | 169.00 | | 169.00 | 169.00 |
BX Customers and related accounts | 281 013.00 | | 281 013.00 | 281 013.00 |
BZ Other receivables | 38 480.00 | | 38 480.00 | 38 480.00 |
CF Cash and cash equivalents | 7 778.00 | | 7 778.00 | 7 778.00 |
CH Prepaid expenses | 3 781.00 | | 3 781.00 | 3 781.00 |
CJ TOTAL (II) | 331 221.00 | | 331 221.00 | 331 221.00 |
CO Grand total (0 to V) | 372 762.00 | 1 778.00 | 370 984.00 | 372 762.00 |
CU Other investments | 5 000.00 | | 5 000.00 | 5 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 391.00 | | | 8 391.00 |
DL TOTAL (I) | 18 391.00 | | | 18 391.00 |
DX Trade payables and related accounts | 205 404.00 | | | 205 404.00 |
DY Tax and social security liabilities | 71 855.00 | | | 71 855.00 |
EA Other liabilities | 75 335.00 | | | 75 335.00 |
EC TOTAL (IV) | 352 593.00 | | | 352 593.00 |
EE Grand total (I to V) | 370 984.00 | | | 370 984.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 284 421.00 | | 284 421.00 | 284 421.00 |
FJ Net sales | 284 421.00 | | 284 421.00 | 284 421.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 36.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 284 458.00 | |
FW Other purchases and external expenses | | | 217 837.00 | |
FX Taxes, duties, and similar payments | | | 2 123.00 | |
FY Salaries and Wages | | | 41 506.00 | |
FZ Social Security Contributions | | | 10 335.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 778.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 273 581.00 | |
GG - OPERATING RESULT (I - II) | | | 10 877.00 | |
GR Interest and similar expenses | | | 335.00 | |
GU Total financial expenses (VI) | | | 335.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -335.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 542.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 75.00 | | | 75.00 |
HD Total exceptional income (VII) | 75.00 | | | 75.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 75.00 | | | 75.00 |
HK Income tax | 2 226.00 | | | 2 226.00 |
HL TOTAL REVENUE (I + III + V + VII) | 284 533.00 | | | 284 533.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 276 142.00 | | | 276 142.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 391.00 | | | 8 391.00 |
| |
| 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 | | | 41 541.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 5 781.00 | |
I4 DECREASES Grand Total | | | 41 541.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 35 760.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 35 760.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 5 781.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 1 778.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 1 778.00 | | |
| |
| 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 | 205 404.00 | 205 404.00 | | 205 404.00 |
8K Other liabilities (including liabilities related to repo transactions) | 75 335.00 | 75 335.00 | | 75 335.00 |
UT Other financial assets | 781.00 | | 781.00 | 781.00 |
UX Other trade receivables | 281 013.00 | 281 013.00 | | 281 013.00 |
VP Miscellaneous | 38 480.00 | 38 480.00 | | 38 480.00 |
VQ Other Taxes, Duties, and Similar Debts | 71 855.00 | 71 855.00 | | 71 855.00 |
VS Prepaid expenses | 3 781.00 | 3 781.00 | | 3 781.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 324 055.00 | 323 274.00 | 781.00 | 324 055.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 352 593.00 | 352 593.00 | | 352 593.00 |
