| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 150.00 | 1 150.00 | | 1 150.00 |
AH Goodwill | 30 489.00 | | 30 489.00 | 30 489.00 |
AT Other tangible assets | 7 672.00 | 7 059.00 | 613.00 | 7 672.00 |
BJ TOTAL (I) | 39 312.00 | 8 209.00 | 31 103.00 | 39 312.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 3 517.00 | | 3 517.00 | 3 517.00 |
BZ Other receivables | 52 114.00 | | 52 114.00 | 52 114.00 |
CF Cash and cash equivalents | 99 835.00 | | 99 835.00 | 99 835.00 |
CH Prepaid expenses | 2 188.00 | | 2 188.00 | 2 188.00 |
CJ TOTAL (II) | 157 656.00 | | 157 656.00 | 157 656.00 |
CO Grand total (0 to V) | 196 969.00 | 8 209.00 | 188 759.00 | 196 969.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 306.00 | 25 306.00 | | 25 306.00 |
DD Legal reserve (1) | 1 524.00 | 1 524.00 | | 1 524.00 |
DH Retained earnings | -3 951.00 | -6 720.00 | | -3 951.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 332.00 | 2 769.00 | | 8 332.00 |
DL TOTAL (I) | 31 211.00 | 22 879.00 | | 31 211.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 4.00 | | |
DW Advances and down payments received on current orders | 13 806.00 | 30 679.00 | | 13 806.00 |
DX Trade payables and related accounts | 133 583.00 | 131 319.00 | | 133 583.00 |
DY Tax and social security liabilities | 10 159.00 | 5 596.00 | | 10 159.00 |
EC TOTAL (IV) | 157 548.00 | 167 599.00 | | 157 548.00 |
EE Grand total (I to V) | 188 759.00 | 190 478.00 | | 188 759.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 186 665.00 | 94 864.00 | 281 529.00 | 186 665.00 |
FJ Net sales | 186 665.00 | 94 864.00 | 281 529.00 | 186 665.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 582.00 | |
FR Total operating income (I) | | | 282 112.00 | |
FU Purchases of raw materials and other supplies | | | 47.00 | |
FW Other purchases and external expenses | | | 267 360.00 | |
FX Taxes, duties, and similar payments | | | 2 244.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | 1 709.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 295.00 | |
GE Other Expenses | | | 1 629.00 | |
GF Total Operating Expenses (II) | | | 273 285.00 | |
GG - OPERATING RESULT (I - II) | | | 8 826.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 826.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 477.00 | | |
HD Total exceptional income (VII) | | 477.00 | | |
HE Exceptional expenses on management operations | | 220.00 | | |
HH Total exceptional expenses (VIII) | | 220.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 257.00 | | |
HK Income tax | 494.00 | | | 494.00 |
HL TOTAL REVENUE (I + III + V + VII) | 282 112.00 | 254 143.00 | | 282 112.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 273 779.00 | 251 374.00 | | 273 779.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 332.00 | 2 769.00 | | 8 332.00 |
| |
| 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 | 39 313.00 | | | 39 313.00 |
I4 DECREASES Grand Total | | | 39 313.00 | |
IO DECREASES Total including other intangible assets | | | 31 640.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 673.00 | |
KD ACQUISITIONS Total including other intangible assets | 31 640.00 | | | 31 640.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 673.00 | | | 7 673.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 914.00 | 295.00 | | 7 914.00 |
PE DEPRECIATION Total including other intangible assets | 1 150.00 | | | 1 150.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 764.00 | 295.00 | | 6 764.00 |
| |
| 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 | 133 583.00 | 133 583.00 | | 133 583.00 |
8D Social Security and Other Social Organizations | 400.00 | 400.00 | | 400.00 |
8E Income Taxes | 494.00 | 494.00 | | 494.00 |
UX Other trade receivables | 3 517.00 | 3 517.00 | | 3 517.00 |
VB VAT | 16 700.00 | 16 700.00 | | 16 700.00 |
VC Group and associates | 35 415.00 | 35 415.00 | | 35 415.00 |
VQ Other Taxes, Duties, and Similar Debts | 742.00 | 742.00 | | 742.00 |
VS Prepaid expenses | 2 189.00 | 2 189.00 | | 2 189.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 57 821.00 | 57 821.00 | | 57 821.00 |
VW VAT | 8 523.00 | 8 523.00 | | 8 523.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 143 742.00 | 143 742.00 | | 143 742.00 |
