| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | | | -1.00 | |
AR Technical installations, industrial equipment and tools | 85 361.00 | 85 002.00 | 359.00 | 85 361.00 |
BJ TOTAL (I) | 85 361.00 | 85 002.00 | 359.00 | 85 361.00 |
BX Customers and related accounts | 115 875.00 | | 115 875.00 | 115 875.00 |
BZ Other receivables | 4 050.00 | | 4 050.00 | 4 050.00 |
CF Cash and cash equivalents | 281 779.00 | | 281 779.00 | 281 779.00 |
CJ TOTAL (II) | 401 704.00 | | 401 704.00 | 401 704.00 |
CO Grand total (0 to V) | 487 065.00 | 85 002.00 | 402 063.00 | 487 065.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 339 000.00 | | | 339 000.00 |
DD Legal reserve (1) | 13 532.00 | | | 13 532.00 |
DH Retained earnings | -659.00 | | | -659.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 985.00 | | | 985.00 |
DL TOTAL (I) | 352 859.00 | | | 352 859.00 |
DW Advances and down payments received on current orders | 3 150.00 | | | 3 150.00 |
DX Trade payables and related accounts | 13 859.00 | | | 13 859.00 |
DY Tax and social security liabilities | 32 195.00 | | | 32 195.00 |
EC TOTAL (IV) | 49 204.00 | | | 49 204.00 |
EE Grand total (I to V) | 402 063.00 | | | 402 063.00 |
EG Accrued income and payables due within one year | 46 054.00 | | | 46 054.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 119 865.00 | | 119 865.00 | 119 865.00 |
FJ Net sales | 119 865.00 | | 119 865.00 | 119 865.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 119 866.00 | |
FU Purchases of raw materials and other supplies | | | 2 707.00 | |
FW Other purchases and external expenses | | | 48 663.00 | |
FX Taxes, duties, and similar payments | | | 1 070.00 | |
FY Salaries and Wages | | | 53 297.00 | |
FZ Social Security Contributions | | | 12 950.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 193.00 | |
GF Total Operating Expenses (II) | | | 118 881.00 | |
GG - OPERATING RESULT (I - II) | | | 985.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 985.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 119 866.00 | | | 119 866.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 118 881.00 | | | 118 881.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 985.00 | | | 985.00 |
| |
| 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 | 85 361.00 | | | 85 361.00 |
I4 DECREASES Grand Total | | | 85 361.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 85 361.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 85 361.00 | | | 85 361.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 84 809.00 | 193.00 | | 84 809.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 84 809.00 | 193.00 | | 84 809.00 |
| |
| 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 | 13 859.00 | 13 859.00 | | 13 859.00 |
8C Staff and Related Accounts | 8 074.00 | 8 074.00 | | 8 074.00 |
8D Social Security and Other Social Organizations | 4 794.00 | 4 794.00 | | 4 794.00 |
UX Other trade receivables | 115 875.00 | 115 875.00 | | 115 875.00 |
VB VAT | 4 050.00 | 4 050.00 | | 4 050.00 |
VQ Other Taxes, Duties, and Similar Debts | 16.00 | 16.00 | | 16.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 119 925.00 | 119 925.00 | | 119 925.00 |
VW VAT | 19 312.00 | 19 312.00 | | 19 312.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 46 054.00 | 46 054.00 | | 46 054.00 |
