| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | | | 1.00 | |
AT Other tangible assets | 583.00 | 583.00 | | 583.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 583.00 | 583.00 | | 583.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 6 892.00 | | 6 892.00 | 6 892.00 |
BZ Other receivables | 7 453.00 | | 7 453.00 | 7 453.00 |
CF Cash and cash equivalents | 41 815.00 | | 41 815.00 | 41 815.00 |
CH Prepaid expenses | 86.00 | | 86.00 | 86.00 |
CJ TOTAL (II) | 56 246.00 | | 56 246.00 | 56 246.00 |
CO Grand total (0 to V) | 56 829.00 | 583.00 | 56 246.00 | 56 829.00 |
CX Development or Research and Development Expenses | | | 1.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DH Retained earnings | 32 578.00 | 5 812.00 | | 32 578.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 645.00 | 26 766.00 | | 12 645.00 |
DL TOTAL (I) | 48 523.00 | 35 878.00 | | 48 523.00 |
DX Trade payables and related accounts | 754.00 | 5 089.00 | | 754.00 |
DY Tax and social security liabilities | 6 969.00 | 16 338.00 | | 6 969.00 |
EA Other liabilities | | 1 026.00 | | |
EC TOTAL (IV) | 7 723.00 | 22 453.00 | | 7 723.00 |
EE Grand total (I to V) | 56 246.00 | 58 331.00 | | 56 246.00 |
EG Accrued income and payables due within one year | | 22 453.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 31 721.00 | |
FD Production sold - goods | | | 107 613.00 | |
FJ Net sales | | | 139 334.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 499.00 | |
FQ Other income | | | 89.00 | |
FR Total operating income (I) | | | 139 922.00 | |
FS Purchases of goods (including customs duties) | | | 22 418.00 | |
FW Other purchases and external expenses | | | 30 908.00 | |
FX Taxes, duties, and similar payments | | | 828.00 | |
FY Salaries and Wages | | | 48 999.00 | |
FZ Social Security Contributions | | | 21 290.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 530.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 124 974.00 | |
GG - OPERATING RESULT (I - II) | | | 14 948.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 948.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 303.00 | 4 723.00 | | 2 303.00 |
HL TOTAL REVENUE (I + III + V + VII) | 139 922.00 | 100 961.00 | | 139 922.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 127 277.00 | 74 195.00 | | 127 277.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 645.00 | 26 766.00 | | 12 645.00 |
| |
| 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 | 626.00 | | | 626.00 |
I3 DECREASES Total Financial Fixed Assets | | 43.00 | | |
I4 DECREASES Grand Total | | 43.00 | 583.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 583.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 583.00 | | | 583.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 43.00 | | | 43.00 |
| |
| 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 | 754.00 | 754.00 | | 754.00 |
8D Social Security and Other Social Organizations | 5 114.00 | 5 114.00 | | 5 114.00 |
UX Other trade receivables | 6 892.00 | 6 892.00 | | 6 892.00 |
UY Staff and related accounts | 4 956.00 | 4 956.00 | | 4 956.00 |
VB VAT | 80.00 | 80.00 | | 80.00 |
VM Income taxes | 2 417.00 | 2 417.00 | | 2 417.00 |
VS Prepaid expenses | 86.00 | 86.00 | | 86.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 431.00 | 14 431.00 | | 14 431.00 |
VW VAT | 1 855.00 | 1 855.00 | | 1 855.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 723.00 | 7 723.00 | | 7 723.00 |
