| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 2 239.00 | 1 388.00 | 851.00 | 2 239.00 |
BH Other financial assets | 6 038.00 | | 6 038.00 | 6 038.00 |
BJ TOTAL (I) | 8 277.00 | 1 388.00 | 6 889.00 | 8 277.00 |
BV Advances and down payments on orders | 1 624.00 | | 1 624.00 | 1 624.00 |
BX Customers and related accounts | 24 446.00 | | 24 446.00 | 24 446.00 |
BZ Other receivables | 14 290.00 | | 14 290.00 | 14 290.00 |
CF Cash and cash equivalents | 15 219.00 | | 15 219.00 | 15 219.00 |
CH Prepaid expenses | 7 445.00 | | 7 445.00 | 7 445.00 |
CJ TOTAL (II) | 63 023.00 | | 63 023.00 | 63 023.00 |
CO Grand total (0 to V) | 71 300.00 | 1 388.00 | 69 912.00 | 71 300.00 |
CP Shares due in less than one year | 6 038.00 | | | 6 038.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 41 308.00 | 24 684.00 | | 41 308.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 773.00 | 16 625.00 | | 3 773.00 |
DL TOTAL (I) | 46 182.00 | 42 408.00 | | 46 182.00 |
DV Miscellaneous Loans and Financial Debts (4) | 119.00 | 360.00 | | 119.00 |
DX Trade payables and related accounts | 15 632.00 | 3 937.00 | | 15 632.00 |
DY Tax and social security liabilities | 7 979.00 | 3 773.00 | | 7 979.00 |
DZ Fixed asset liabilities and related accounts | | 949.00 | | |
EC TOTAL (IV) | 23 730.00 | 9 018.00 | | 23 730.00 |
EE Grand total (I to V) | 69 912.00 | 51 427.00 | | 69 912.00 |
EG Accrued income and payables due within one year | 23 730.00 | 9 018.00 | | 23 730.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 396 020.00 | | 396 020.00 | 396 020.00 |
FJ Net sales | 396 020.00 | | 396 020.00 | 396 020.00 |
FO Operating subsidies | | | 1 732.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 397 759.00 | |
FU Purchases of raw materials and other supplies | | | 157 589.00 | |
FW Other purchases and external expenses | | | 114 119.00 | |
FX Taxes, duties, and similar payments | | | 4 276.00 | |
FY Salaries and Wages | | | 93 084.00 | |
FZ Social Security Contributions | | | 24 482.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 448.00 | |
GE Other Expenses | | | 38.00 | |
GF Total Operating Expenses (II) | | | 394 036.00 | |
GG - OPERATING RESULT (I - II) | | | 3 723.00 | |
GL Other interest and similar income | | | 9.00 | |
GP Total financial income (V) | | | 9.00 | |
GR Interest and similar expenses | | | 8.00 | |
GU Total financial expenses (VI) | | | 8.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 724.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 380.00 | | | 380.00 |
HD Total exceptional income (VII) | 380.00 | | | 380.00 |
HE Exceptional expenses on management operations | 331.00 | 32.00 | | 331.00 |
HH Total exceptional expenses (VIII) | 331.00 | 32.00 | | 331.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 49.00 | -32.00 | | 49.00 |
HK Income tax | | 299.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 398 148.00 | 344 437.00 | | 398 148.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 394 374.00 | 327 812.00 | | 394 374.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 773.00 | 16 625.00 | | 3 773.00 |
| |
| 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 | 8 277.00 | | | 8 277.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 038.00 | |
I4 DECREASES Grand Total | | | 8 277.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 239.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 239.00 | | | 2 239.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 038.00 | | | 6 038.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 940.00 | 448.00 | | 940.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 940.00 | 448.00 | | 940.00 |
| |
| 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 | 15 632.00 | 15 632.00 | | 15 632.00 |
8C Staff and Related Accounts | 800.00 | 800.00 | | 800.00 |
8D Social Security and Other Social Organizations | 3 175.00 | 3 175.00 | | 3 175.00 |
UT Other financial assets | 6 038.00 | 6 038.00 | | 6 038.00 |
UX Other trade receivables | 24 446.00 | 24 446.00 | | 24 446.00 |
UZ Social Security, other social security organizations | 456.00 | 456.00 | | 456.00 |
VI Group and Associates | 119.00 | 119.00 | | 119.00 |
VM Income taxes | 5 142.00 | 5 142.00 | | 5 142.00 |
VP Miscellaneous | 167.00 | 167.00 | | 167.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 525.00 | 8 525.00 | | 8 525.00 |
VS Prepaid expenses | 7 445.00 | 7 445.00 | | 7 445.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 52 219.00 | 52 219.00 | | 52 219.00 |
VW VAT | 4 004.00 | 4 004.00 | | 4 004.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 730.00 | 23 730.00 | | 23 730.00 |
