| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 152 415.00 | 115 773.00 | 36 642.00 | 152 415.00 |
BH Other financial assets | 434.00 | | 434.00 | 434.00 |
BJ TOTAL (I) | 152 849.00 | 115 773.00 | 37 076.00 | 152 849.00 |
BV Advances and down payments on orders | 985.00 | | 985.00 | 985.00 |
BX Customers and related accounts | 17 253.00 | | 17 253.00 | 17 253.00 |
BZ Other receivables | 1 508.00 | | 1 508.00 | 1 508.00 |
CF Cash and cash equivalents | 80 205.00 | | 80 205.00 | 80 205.00 |
CJ TOTAL (II) | 99 951.00 | | 99 951.00 | 99 951.00 |
CO Grand total (0 to V) | 252 799.00 | 115 773.00 | 137 026.00 | 252 799.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 73 841.00 | 73 842.00 | | 73 841.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 573.00 | -2.00 | | 14 573.00 |
DL TOTAL (I) | 93 914.00 | 79 341.00 | | 93 914.00 |
DU Loans and Debts from Credit Institutions (3) | 3 826.00 | 8 250.00 | | 3 826.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 842.00 | 23 085.00 | | 20 842.00 |
DX Trade payables and related accounts | 5 771.00 | 2 503.00 | | 5 771.00 |
DY Tax and social security liabilities | 12 673.00 | 6 173.00 | | 12 673.00 |
EC TOTAL (IV) | 43 113.00 | 40 011.00 | | 43 113.00 |
EE Grand total (I to V) | 137 026.00 | 119 352.00 | | 137 026.00 |
EG Accrued income and payables due within one year | 43 113.00 | 40 011.00 | | 43 113.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 108 212.00 | | 108 212.00 | 108 212.00 |
FJ Net sales | 108 212.00 | | 108 212.00 | 108 212.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 108 219.00 | |
FW Other purchases and external expenses | | | 51 202.00 | |
FX Taxes, duties, and similar payments | | | 377.00 | |
FY Salaries and Wages | | | 7 200.00 | |
FZ Social Security Contributions | | | 3 283.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 24 538.00 | |
GE Other Expenses | | | 3 804.00 | |
GF Total Operating Expenses (II) | | | 90 402.00 | |
GG - OPERATING RESULT (I - II) | | | 17 817.00 | |
GR Interest and similar expenses | | | 81.00 | |
GU Total financial expenses (VI) | | | 81.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -81.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 736.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 503.00 | 614.00 | | 503.00 |
HH Total exceptional expenses (VIII) | 503.00 | 614.00 | | 503.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -503.00 | -614.00 | | -503.00 |
HK Income tax | 2 660.00 | 108.00 | | 2 660.00 |
HL TOTAL REVENUE (I + III + V + VII) | 108 219.00 | 96 644.00 | | 108 219.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 93 646.00 | 96 646.00 | | 93 646.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 573.00 | -2.00 | | 14 573.00 |
| |
| 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 | 152 849.00 | | | 152 849.00 |
I3 DECREASES Total Financial Fixed Assets | | | 434.00 | |
I4 DECREASES Grand Total | | | 152 849.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 152 415.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 152 415.00 | | | 152 415.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 434.00 | | | 434.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 91 235.00 | 24 538.00 | | 91 235.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 91 235.00 | 24 538.00 | | 91 235.00 |
| |
| 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 | 5 771.00 | 5 771.00 | | 5 771.00 |
8C Staff and Related Accounts | 5 570.00 | 5 570.00 | | 5 570.00 |
8D Social Security and Other Social Organizations | 697.00 | 697.00 | | 697.00 |
8E Income Taxes | 2 660.00 | 2 660.00 | | 2 660.00 |
UT Other financial assets | 434.00 | 434.00 | | 434.00 |
UX Other trade receivables | 17 253.00 | 17 253.00 | | 17 253.00 |
VB VAT | 1 208.00 | 1 208.00 | | 1 208.00 |
VI Group and Associates | 20 842.00 | 20 842.00 | | 20 842.00 |
VQ Other Taxes, Duties, and Similar Debts | 67.00 | 67.00 | | 67.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 300.00 | 300.00 | | 300.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 195.00 | 19 195.00 | | 19 195.00 |
VW VAT | 3 680.00 | 3 680.00 | | 3 680.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 39 287.00 | 39 287.00 | | 39 287.00 |
