| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 293.00 | 1 293.00 | | 1 293.00 |
AT Other tangible assets | 105 027.00 | 67 634.00 | 37 392.00 | 105 027.00 |
BH Other financial assets | 13 440.00 | | 13 440.00 | 13 440.00 |
BJ TOTAL (I) | 119 760.00 | 68 927.00 | 50 832.00 | 119 760.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 9 600.00 | | 9 600.00 | 9 600.00 |
BZ Other receivables | 20 311.00 | | 20 311.00 | 20 311.00 |
CF Cash and cash equivalents | 28 378.00 | | 28 378.00 | 28 378.00 |
CJ TOTAL (II) | 58 289.00 | | 58 289.00 | 58 289.00 |
CO Grand total (0 to V) | 178 049.00 | 68 927.00 | 109 121.00 | 178 049.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DH Retained earnings | 28 723.00 | 18 258.00 | | 28 723.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 40 879.00 | 64 465.00 | | 40 879.00 |
DL TOTAL (I) | 86 102.00 | 99 223.00 | | 86 102.00 |
DX Trade payables and related accounts | 3 199.00 | 19 057.00 | | 3 199.00 |
DY Tax and social security liabilities | 11 748.00 | 74 123.00 | | 11 748.00 |
EA Other liabilities | 8 074.00 | 1 011.00 | | 8 074.00 |
EC TOTAL (IV) | 23 020.00 | 94 191.00 | | 23 020.00 |
EE Grand total (I to V) | 109 121.00 | 193 413.00 | | 109 121.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 236 000.00 | | 236 000.00 | 236 000.00 |
FJ Net sales | 236 000.00 | | 236 000.00 | 236 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 56 000.00 | |
FR Total operating income (I) | | | 292 000.00 | |
FW Other purchases and external expenses | | | 156 992.00 | |
FX Taxes, duties, and similar payments | | | 2 504.00 | |
FY Salaries and Wages | | | 48 000.00 | |
FZ Social Security Contributions | | | 20 131.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 536.00 | |
GE Other Expenses | | | 49.00 | |
GF Total Operating Expenses (II) | | | 242 212.00 | |
GG - OPERATING RESULT (I - II) | | | 49 788.00 | |
GL Other interest and similar income | | | 106.00 | |
GP Total financial income (V) | | | 106.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 106.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 894.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 9 015.00 | 18 187.00 | | 9 015.00 |
HL TOTAL REVENUE (I + III + V + VII) | 292 106.00 | 286 998.00 | | 292 106.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 251 227.00 | 222 533.00 | | 251 227.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 40 879.00 | 64 465.00 | | 40 879.00 |
| |
| 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 | 110 160.00 | | 9 600.00 | 110 160.00 |
I3 DECREASES Total Financial Fixed Assets | | | 13 440.00 | |
I4 DECREASES Grand Total | | | 119 760.00 | |
IO DECREASES Total including other intangible assets | | | 1 293.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 105 027.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 293.00 | | | 1 293.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 101 427.00 | | 3 600.00 | 101 427.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 440.00 | | 6 000.00 | 7 440.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 54 391.00 | 14 536.00 | | 54 391.00 |
PE DEPRECIATION Total including other intangible assets | 1 293.00 | | | 1 293.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 53 098.00 | 14 536.00 | | 53 098.00 |
| |
| 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 | 3 199.00 | 3 199.00 | | 3 199.00 |
8D Social Security and Other Social Organizations | 4 179.00 | 4 179.00 | | 4 179.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 074.00 | 8 074.00 | | 8 074.00 |
UT Other financial assets | 13 440.00 | | 13 440.00 | 13 440.00 |
UX Other trade receivables | 9 600.00 | 9 600.00 | | 9 600.00 |
VB VAT | 10 050.00 | 10 050.00 | | 10 050.00 |
VM Income taxes | 9 173.00 | 9 173.00 | | 9 173.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 112.00 | 2 112.00 | | 2 112.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 088.00 | 1 088.00 | | 1 088.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 43 351.00 | 29 911.00 | 13 440.00 | 43 351.00 |
VW VAT | 5 457.00 | 5 457.00 | | 5 457.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 020.00 | 23 020.00 | | 23 020.00 |
