| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 23 153.00 | 16 464.00 | 6 689.00 | 23 153.00 |
BH Other financial assets | 4 144.00 | | 4 144.00 | 4 144.00 |
BJ TOTAL (I) | 27 297.00 | 16 464.00 | 10 833.00 | 27 297.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 126 123.00 | | 126 123.00 | 126 123.00 |
BZ Other receivables | 2 864.00 | | 2 864.00 | 2 864.00 |
CF Cash and cash equivalents | 85 890.00 | | 85 890.00 | 85 890.00 |
CH Prepaid expenses | 7 914.00 | | 7 914.00 | 7 914.00 |
CJ TOTAL (II) | 222 791.00 | | 222 791.00 | 222 791.00 |
CO Grand total (0 to V) | 250 085.00 | 16 464.00 | 233 624.00 | 250 085.00 |
| |
| 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 | 94 403.00 | 94 403.00 | | 94 403.00 |
DH Retained earnings | 69 050.00 | 67 415.00 | | 69 050.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 906.00 | 1 635.00 | | 20 906.00 |
DL TOTAL (I) | 185 459.00 | 164 553.00 | | 185 459.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 077.00 | 20 354.00 | | 1 077.00 |
DX Trade payables and related accounts | 3 216.00 | 7 942.00 | | 3 216.00 |
DY Tax and social security liabilities | 43 757.00 | 44 074.00 | | 43 757.00 |
EA Other liabilities | 115.00 | 10 018.00 | | 115.00 |
EC TOTAL (IV) | 48 165.00 | 82 388.00 | | 48 165.00 |
EE Grand total (I to V) | 233 624.00 | 246 942.00 | | 233 624.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 430 723.00 | | 430 723.00 | 430 723.00 |
FJ Net sales | 430 723.00 | | 430 723.00 | 430 723.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 950.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 434 673.00 | |
FW Other purchases and external expenses | | | 103 793.00 | |
FX Taxes, duties, and similar payments | | | 1 161.00 | |
FY Salaries and Wages | | | 208 965.00 | |
FZ Social Security Contributions | | | 95 338.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 216.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 411 475.00 | |
GG - OPERATING RESULT (I - II) | | | 23 198.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 198.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 292.00 | -300.00 | | 2 292.00 |
HL TOTAL REVENUE (I + III + V + VII) | 434 673.00 | 395 627.00 | | 434 673.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 413 767.00 | 393 991.00 | | 413 767.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 906.00 | 1 635.00 | | 20 906.00 |
| |
| 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 | 18 786.00 | | 8 511.00 | 18 786.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 144.00 | |
I4 DECREASES Grand Total | | | 27 297.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 23 153.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 737.00 | | 4 416.00 | 18 737.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 49.00 | | 4 095.00 | 49.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 248.00 | 2 216.00 | | 14 248.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 248.00 | 2 216.00 | | 14 248.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1 077.00 | 1 077.00 | | 1 077.00 |
8B Suppliers and Related Accounts | 3 216.00 | 3 216.00 | | 3 216.00 |
8C Staff and Related Accounts | 4 299.00 | 4 299.00 | | 4 299.00 |
8D Social Security and Other Social Organizations | 8 999.00 | 8 999.00 | | 8 999.00 |
8E Income Taxes | 1 992.00 | 1 992.00 | | 1 992.00 |
8K Other liabilities (including liabilities related to repo transactions) | 115.00 | 115.00 | | 115.00 |
UT Other financial assets | 4 144.00 | | 4 144.00 | 4 144.00 |
UX Other trade receivables | 126 123.00 | 126 123.00 | | 126 123.00 |
UZ Social Security, other social security organizations | 1 708.00 | 1 708.00 | | 1 708.00 |
VB VAT | 756.00 | 756.00 | | 756.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 185.00 | 1 185.00 | | 1 185.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 400.00 | 400.00 | | 400.00 |
VS Prepaid expenses | 7 914.00 | 7 914.00 | | 7 914.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 141 045.00 | 136 901.00 | 4 144.00 | 141 045.00 |
VW VAT | 27 282.00 | 27 282.00 | | 27 282.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 48 165.00 | 48 165.00 | | 48 165.00 |
