| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 18 279.00 | 18 279.00 | | 18 279.00 |
AT Other tangible assets | 23 309.00 | 19 787.00 | 3 523.00 | 23 309.00 |
BH Other financial assets | 9 050.00 | | 9 050.00 | 9 050.00 |
BJ TOTAL (I) | 50 638.00 | 38 066.00 | 12 573.00 | 50 638.00 |
BV Advances and down payments on orders | 540.00 | | 540.00 | 540.00 |
BX Customers and related accounts | 163 317.00 | | 163 317.00 | 163 317.00 |
BZ Other receivables | 7 011.00 | | 7 011.00 | 7 011.00 |
CD Marketable securities | 17 500.00 | | 17 500.00 | 17 500.00 |
CF Cash and cash equivalents | 145 752.00 | | 145 752.00 | 145 752.00 |
CH Prepaid expenses | 13 324.00 | | 13 324.00 | 13 324.00 |
CJ TOTAL (II) | 347 444.00 | | 347 444.00 | 347 444.00 |
CO Grand total (0 to V) | 398 082.00 | 38 066.00 | 360 017.00 | 398 082.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DH Retained earnings | 48 204.00 | 58 815.00 | | 48 204.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -392.00 | 19 388.00 | | -392.00 |
DL TOTAL (I) | 64 312.00 | 94 704.00 | | 64 312.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 000.00 | | | 21 000.00 |
DX Trade payables and related accounts | 11 668.00 | 11 693.00 | | 11 668.00 |
DY Tax and social security liabilities | 199 376.00 | 205 028.00 | | 199 376.00 |
EA Other liabilities | 750.00 | 2 631.00 | | 750.00 |
EB Prepaid income (2) | 62 911.00 | 98 072.00 | | 62 911.00 |
EC TOTAL (IV) | 295 705.00 | 317 424.00 | | 295 705.00 |
EE Grand total (I to V) | 360 017.00 | 412 127.00 | | 360 017.00 |
EG Accrued income and payables due within one year | 295 705.00 | | | 295 705.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 893 234.00 | | 893 234.00 | 893 234.00 |
FJ Net sales | 893 234.00 | | 893 234.00 | 893 234.00 |
FQ Other income | | | 414.00 | |
FR Total operating income (I) | | | 893 648.00 | |
FW Other purchases and external expenses | | | 170 943.00 | |
FX Taxes, duties, and similar payments | | | 6 902.00 | |
FY Salaries and Wages | | | 492 208.00 | |
FZ Social Security Contributions | | | 220 683.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 338.00 | |
GE Other Expenses | | | 966.00 | |
GF Total Operating Expenses (II) | | | 894 040.00 | |
GG - OPERATING RESULT (I - II) | | | -392.00 | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -392.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 2 895.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 893 648.00 | 922 171.00 | | 893 648.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 894 040.00 | 902 783.00 | | 894 040.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -392.00 | 19 388.00 | | -392.00 |
| |
| 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 | 48 271.00 | | 2 367.00 | 48 271.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 050.00 | |
I4 DECREASES Grand Total | | | 50 638.00 | |
IO DECREASES Total including other intangible assets | | | 18 279.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 23 309.00 | |
KD ACQUISITIONS Total including other intangible assets | 18 279.00 | | | 18 279.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 20 942.00 | | 2 367.00 | 20 942.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 050.00 | | | 9 050.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 35 728.00 | 2 338.00 | | 35 728.00 |
PE DEPRECIATION Total including other intangible assets | 18 279.00 | | | 18 279.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 17 449.00 | 2 338.00 | | 17 449.00 |
| |
| 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 | 11 668.00 | 11 668.00 | | 11 668.00 |
8K Other liabilities (including liabilities related to repo transactions) | 750.00 | 750.00 | | 750.00 |
8L Deferred income | 62 911.00 | 62 911.00 | | 62 911.00 |
UT Other financial assets | 9 050.00 | | 9 050.00 | 9 050.00 |
UX Other trade receivables | 163 317.00 | 163 317.00 | | 163 317.00 |
VI Group and Associates | 21 000.00 | 21 000.00 | | 21 000.00 |
VP Miscellaneous | 7 011.00 | 7 011.00 | | 7 011.00 |
VQ Other Taxes, Duties, and Similar Debts | 199 376.00 | 199 376.00 | | 199 376.00 |
VS Prepaid expenses | 13 324.00 | 13 324.00 | | 13 324.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 192 702.00 | 183 652.00 | 9 050.00 | 192 702.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 295 705.00 | 295 705.00 | | 295 705.00 |
