| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 21 476.00 | 21 476.00 | | 21 476.00 |
BF Loans | 1 000.00 | | 1 000.00 | 1 000.00 |
BJ TOTAL (I) | 22 476.00 | 21 476.00 | 1 000.00 | 22 476.00 |
BN Goods in progress | 127 500.00 | | 127 500.00 | 127 500.00 |
BT Goods | 15 000.00 | | 15 000.00 | 15 000.00 |
BX Customers and related accounts | 274 370.00 | | 274 370.00 | 274 370.00 |
BZ Other receivables | 134 986.00 | | 134 986.00 | 134 986.00 |
CF Cash and cash equivalents | 19 598.00 | | 19 598.00 | 19 598.00 |
CH Prepaid expenses | 20 000.00 | | 20 000.00 | 20 000.00 |
CJ TOTAL (II) | 591 455.00 | | 591 455.00 | 591 455.00 |
CO Grand total (0 to V) | 613 931.00 | 21 476.00 | 592 455.00 | 613 931.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 200.00 | 1 200.00 | | 1 200.00 |
DD Legal reserve (1) | 120.00 | 120.00 | | 120.00 |
DG Other reserves | 125 000.00 | 125 000.00 | | 125 000.00 |
DH Retained earnings | 78 470.00 | 24 287.00 | | 78 470.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 907.00 | 54 183.00 | | 9 907.00 |
DL TOTAL (I) | 214 697.00 | 204 790.00 | | 214 697.00 |
DU Loans and Debts from Credit Institutions (3) | 87 928.00 | 19 327.00 | | 87 928.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 764.00 | 96 604.00 | | 15 764.00 |
DX Trade payables and related accounts | 205 303.00 | 422 311.00 | | 205 303.00 |
DY Tax and social security liabilities | 65 900.00 | 258 434.00 | | 65 900.00 |
EA Other liabilities | 2 863.00 | 1 719.00 | | 2 863.00 |
EC TOTAL (IV) | 377 758.00 | 798 394.00 | | 377 758.00 |
EE Grand total (I to V) | 592 455.00 | 1 003 184.00 | | 592 455.00 |
EG Accrued income and payables due within one year | 377 758.00 | 798 394.00 | | 377 758.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 41 928.00 | 19 327.00 | | 41 928.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FG Production sold - services | 2 157 145.00 | | 2 157 145.00 | 2 157 145.00 |
FJ Net sales | 2 157 145.00 | | 2 157 145.00 | 2 157 145.00 |
FM Inventory production | | | 17 500.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 79 697.00 | |
FQ Other income | | | 127.00 | |
FR Total operating income (I) | | | 2 254 469.00 | |
FU Purchases of raw materials and other supplies | | | 176 974.00 | |
FV Inventory change (raw materials and supplies) | | | 5 000.00 | |
FW Other purchases and external expenses | | | 1 797 469.00 | |
FX Taxes, duties, and similar payments | | | 6 101.00 | |
FY Salaries and Wages | | | 143 824.00 | |
FZ Social Security Contributions | | | 87 195.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 1 574.00 | |
GF Total Operating Expenses (II) | | | 2 218 137.00 | |
GG - OPERATING RESULT (I - II) | | | 36 332.00 | |
GR Interest and similar expenses | | | 4 111.00 | |
GU Total financial expenses (VI) | | | 4 111.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 111.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 221.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 79 697.00 | 12 324.00 | | 79 697.00 |
HE Exceptional expenses on management operations | 21 492.00 | | | 21 492.00 |
HH Total exceptional expenses (VIII) | 21 492.00 | | | 21 492.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -21 492.00 | | | -21 492.00 |
HK Income tax | 823.00 | 6 374.00 | | 823.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 254 469.00 | 3 703 369.00 | | 2 254 469.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 244 562.00 | 3 649 185.00 | | 2 244 562.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 907.00 | 54 183.00 | | 9 907.00 |
| |
| 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 | 21 476.00 | | | 21 476.00 |
I4 DECREASES Grand Total | | | 21 476.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 21 476.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 476.00 | | | 21 476.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 476.00 | | | 21 476.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 476.00 | | | 21 476.00 |
| |
| 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 | 205 303.00 | 205 303.00 | | 205 303.00 |
8C Staff and Related Accounts | 4 589.00 | 4 589.00 | | 4 589.00 |
8D Social Security and Other Social Organizations | 8 554.00 | 8 554.00 | | 8 554.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 863.00 | 2 863.00 | | 2 863.00 |
UP Loans | 1 000.00 | | 1 000.00 | 1 000.00 |
UX Other trade receivables | 274 370.00 | 274 370.00 | | 274 370.00 |
VB VAT | 364.00 | 364.00 | | 364.00 |
VG Loans with a maturity of up to one year at origin | 87 928.00 | 87 928.00 | | 87 928.00 |
VI Group and Associates | 15 764.00 | 15 764.00 | | 15 764.00 |
VM Income taxes | 20 686.00 | 20 686.00 | | 20 686.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 113 936.00 | 113 936.00 | | 113 936.00 |
VS Prepaid expenses | 20 000.00 | 20 000.00 | | 20 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 430 357.00 | 429 357.00 | 1 000.00 | 430 357.00 |
VW VAT | 52 756.00 | 52 756.00 | | 52 756.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 377 758.00 | 377 758.00 | | 377 758.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 7.00 | 13.00 | | 7.00 |
