| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 636.00 | 2 369.00 | 267.00 | 2 636.00 |
BJ TOTAL (I) | 460 736.00 | 2 369.00 | 458 367.00 | 460 736.00 |
BV Advances and down payments on orders | 153.00 | | 153.00 | 153.00 |
BZ Other receivables | 1 052.00 | | 1 052.00 | 1 052.00 |
CF Cash and cash equivalents | 8.00 | | 8.00 | 8.00 |
CJ TOTAL (II) | 1 214.00 | | 1 214.00 | 1 214.00 |
CO Grand total (0 to V) | 461 951.00 | 2 369.00 | 459 582.00 | 461 951.00 |
CU Other investments | 458 100.00 | | 458 100.00 | 458 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 146 822.00 | 85 838.00 | | 146 822.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 65 138.00 | 60 983.00 | | 65 138.00 |
DL TOTAL (I) | 213 060.00 | 147 922.00 | | 213 060.00 |
DP Provisions for Risks | 10 000.00 | | | 10 000.00 |
DR TOTAL (IV) | 10 000.00 | | | 10 000.00 |
DU Loans and Debts from Credit Institutions (3) | 227 782.00 | 286 910.00 | | 227 782.00 |
DX Trade payables and related accounts | 1 272.00 | 2 150.00 | | 1 272.00 |
DY Tax and social security liabilities | 7 465.00 | 13 895.00 | | 7 465.00 |
EA Other liabilities | | 8 000.00 | | |
EC TOTAL (IV) | 236 521.00 | 310 956.00 | | 236 521.00 |
EE Grand total (I to V) | 459 582.00 | 458 879.00 | | 459 582.00 |
EG Accrued income and payables due within one year | 66 393.00 | 84 553.00 | | 66 393.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 153.00 | 4 781.00 | | 1 153.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 154 499.00 | | 154 499.00 | 154 499.00 |
FJ Net sales | 154 499.00 | | 154 499.00 | 154 499.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 154 502.00 | |
FW Other purchases and external expenses | | | 10 051.00 | |
FX Taxes, duties, and similar payments | | | 1 312.00 | |
FY Salaries and Wages | | | 37 988.00 | |
FZ Social Security Contributions | | | 7 409.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 329.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 10 000.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 67 091.00 | |
GG - OPERATING RESULT (I - II) | | | 87 411.00 | |
GR Interest and similar expenses | | | 3 825.00 | |
GU Total financial expenses (VI) | | | 3 825.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 825.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 83 586.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 18 448.00 | 16 273.00 | | 18 448.00 |
HL TOTAL REVENUE (I + III + V + VII) | 154 502.00 | 181 062.00 | | 154 502.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 89 364.00 | 120 078.00 | | 89 364.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 65 138.00 | 60 983.00 | | 65 138.00 |
| |
| 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 | 460 736.00 | | | 460 736.00 |
I3 DECREASES Total Financial Fixed Assets | | | 458 100.00 | |
I4 DECREASES Grand Total | | | 460 736.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 636.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 636.00 | | | 2 636.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 458 100.00 | | | 458 100.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 039.00 | 329.00 | | 2 039.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 039.00 | 329.00 | | 2 039.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | | 10 000.00 | | |
7C Grand total | | 10 000.00 | | |
UE of which provisions and reversals: - Operating | | 10 000.00 | | |
| |
| 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 | 1 272.00 | 1 272.00 | | 1 272.00 |
8D Social Security and Other Social Organizations | 2 064.00 | 2 064.00 | | 2 064.00 |
8E Income Taxes | 2 172.00 | 2 172.00 | | 2 172.00 |
VB VAT | 1 052.00 | 1 052.00 | | 1 052.00 |
VG Loans with a maturity of up to one year at origin | 1 153.00 | 1 153.00 | | 1 153.00 |
VH Loans with a maturity of more than one year at origin | 226 629.00 | 56 501.00 | 153 989.00 | 226 629.00 |
VK Loans repaid during the year | 55 441.00 | | | 55 441.00 |
VQ Other Taxes, Duties, and Similar Debts | 355.00 | 355.00 | | 355.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 052.00 | 1 052.00 | | 1 052.00 |
VW VAT | 2 873.00 | 2 873.00 | | 2 873.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 236 521.00 | 66 393.00 | 153 989.00 | 236 521.00 |
