| |
| 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 | 762.00 | 762.00 | | 762.00 |
AT Other tangible assets | 117 988.00 | 117 988.00 | | 117 988.00 |
BJ TOTAL (I) | 118 750.00 | 118 750.00 | | 118 750.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 278 461.00 | | 278 461.00 | 278 461.00 |
BZ Other receivables | 81 247.00 | | 81 247.00 | 81 247.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 1 183.00 | | 1 183.00 | 1 183.00 |
CJ TOTAL (II) | 360 891.00 | | 360 891.00 | 360 891.00 |
CO Grand total (0 to V) | 479 641.00 | 118 750.00 | 360 891.00 | 479 641.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 175 575.00 | 175 575.00 | | 175 575.00 |
DD Legal reserve (1) | 17 558.00 | 17 558.00 | | 17 558.00 |
DG Other reserves | 22 010.00 | | | 22 010.00 |
DH Retained earnings | | -28 140.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -30 878.00 | 50 150.00 | | -30 878.00 |
DL TOTAL (I) | 184 265.00 | 215 143.00 | | 184 265.00 |
DU Loans and Debts from Credit Institutions (3) | 3 217.00 | | | 3 217.00 |
DX Trade payables and related accounts | 15 808.00 | 14 984.00 | | 15 808.00 |
DY Tax and social security liabilities | 157 601.00 | 169 416.00 | | 157 601.00 |
EC TOTAL (IV) | 176 626.00 | 184 400.00 | | 176 626.00 |
EE Grand total (I to V) | 360 891.00 | 399 543.00 | | 360 891.00 |
EG Accrued income and payables due within one year | 176 626.00 | 184 400.00 | | 176 626.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 799 080.00 | |
FJ Net sales | | | 799 080.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 090.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 801 171.00 | |
FW Other purchases and external expenses | | | 94 852.00 | |
FX Taxes, duties, and similar payments | | | 22 286.00 | |
FY Salaries and Wages | | | 500 644.00 | |
FZ Social Security Contributions | | | 216 411.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 834 195.00 | |
GG - OPERATING RESULT (I - II) | | | -33 024.00 | |
GR Interest and similar expenses | | | 10.00 | |
GU Total financial expenses (VI) | | | 10.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -33 034.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 31 954.00 | | |
HC Reversals of provisions and transfers of expenses | | 4 360.00 | | |
HD Total exceptional income (VII) | | 36 314.00 | | |
HE Exceptional expenses on management operations | 240.00 | | | 240.00 |
HH Total exceptional expenses (VIII) | 240.00 | | | 240.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -240.00 | 36 314.00 | | -240.00 |
HK Income tax | -2 397.00 | -2 400.00 | | -2 397.00 |
HL TOTAL REVENUE (I + III + V + VII) | 801 171.00 | 935 786.00 | | 801 171.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 832 048.00 | 885 636.00 | | 832 048.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -30 878.00 | 50 150.00 | | -30 878.00 |
| |
| 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 | 118 750.00 | | | 118 750.00 |
I4 DECREASES Grand Total | | | 118 750.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 118 750.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 118 750.00 | | | 118 750.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 118 750.00 | | | 118 750.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 118 750.00 | | | 118 750.00 |
| |
| 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 | 15 808.00 | 15 808.00 | | 15 808.00 |
8D Social Security and Other Social Organizations | 157 601.00 | 157 601.00 | | 157 601.00 |
UX Other trade receivables | 278 461.00 | 278 461.00 | | 278 461.00 |
VG Loans with a maturity of up to one year at origin | 3 217.00 | 3 217.00 | | 3 217.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 81 247.00 | 81 247.00 | | 81 247.00 |
VS Prepaid expenses | 1 183.00 | 1 183.00 | | 1 183.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 360 891.00 | 360 891.00 | | 360 891.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 176 626.00 | 176 626.00 | | 176 626.00 |
