| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 229.00 | 229.00 | | 229.00 |
AR Technical installations, industrial equipment and tools | 3 400.00 | 3 400.00 | | 3 400.00 |
BD Other fixed assets | 160.00 | | 160.00 | 160.00 |
BH Other financial assets | 50 000.00 | | 50 000.00 | 50 000.00 |
BJ TOTAL (I) | 53 789.00 | 3 629.00 | 50 160.00 | 53 789.00 |
BX Customers and related accounts | 700 201.00 | | 700 201.00 | 700 201.00 |
BZ Other receivables | 64 815.00 | | 64 815.00 | 64 815.00 |
CF Cash and cash equivalents | 40 578.00 | | 40 578.00 | 40 578.00 |
CH Prepaid expenses | 351.00 | | 351.00 | 351.00 |
CJ TOTAL (II) | 805 944.00 | | 805 944.00 | 805 944.00 |
CO Grand total (0 to V) | 859 732.00 | 3 629.00 | 856 104.00 | 859 732.00 |
CP Shares due in less than one year | 50 000.00 | | | 50 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 341 529.00 | 343 181.00 | | 341 529.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 275.00 | 7 948.00 | | 18 275.00 |
DL TOTAL (I) | 414 804.00 | 406 129.00 | | 414 804.00 |
DV Miscellaneous Loans and Financial Debts (4) | 794.00 | 17.00 | | 794.00 |
DX Trade payables and related accounts | 278 464.00 | 89 168.00 | | 278 464.00 |
DY Tax and social security liabilities | 162 042.00 | 122 180.00 | | 162 042.00 |
EA Other liabilities | | 300.00 | | |
EC TOTAL (IV) | 441 300.00 | 211 665.00 | | 441 300.00 |
EE Grand total (I to V) | 856 104.00 | 617 794.00 | | 856 104.00 |
EG Accrued income and payables due within one year | 441 300.00 | 211 665.00 | | 441 300.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 057 649.00 | | 1 057 649.00 | 1 057 649.00 |
FJ Net sales | 1 057 649.00 | | 1 057 649.00 | 1 057 649.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 39 828.00 | |
FQ Other income | | | 45.00 | |
FR Total operating income (I) | | | 1 097 523.00 | |
FU Purchases of raw materials and other supplies | | | 329 100.00 | |
FW Other purchases and external expenses | | | 436 871.00 | |
FX Taxes, duties, and similar payments | | | 16 492.00 | |
FY Salaries and Wages | | | 248 421.00 | |
FZ Social Security Contributions | | | 44 620.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 1 075 511.00 | |
GG - OPERATING RESULT (I - II) | | | 22 012.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 012.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 39 828.00 | 39 979.00 | | 39 828.00 |
A2 TOTAL ASSETS | 5 462.00 | 14 366.00 | | 5 462.00 |
HE Exceptional expenses on management operations | 435.00 | | | 435.00 |
HH Total exceptional expenses (VIII) | 435.00 | | | 435.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -435.00 | | | -435.00 |
HK Income tax | 3 302.00 | 450.00 | | 3 302.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 097 523.00 | 1 064 135.00 | | 1 097 523.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 079 248.00 | 1 056 187.00 | | 1 079 248.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 275.00 | 7 948.00 | | 18 275.00 |
| |
| 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 | 53 789.00 | | | 53 789.00 |
I3 DECREASES Total Financial Fixed Assets | | | 50 160.00 | |
I4 DECREASES Grand Total | | | 53 789.00 | |
IO DECREASES Total including other intangible assets | | | 229.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 400.00 | |
KD ACQUISITIONS Total including other intangible assets | 229.00 | | | 229.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 400.00 | | | 3 400.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 50 160.00 | | | 50 160.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 629.00 | | | 3 629.00 |
PE DEPRECIATION Total including other intangible assets | 229.00 | | | 229.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 400.00 | | | 3 400.00 |
| |
| 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 | 278 464.00 | 278 464.00 | | 278 464.00 |
8C Staff and Related Accounts | 12 625.00 | 12 625.00 | | 12 625.00 |
8D Social Security and Other Social Organizations | 26 514.00 | 26 514.00 | | 26 514.00 |
8E Income Taxes | 3 302.00 | 3 302.00 | | 3 302.00 |
UT Other financial assets | 50 000.00 | 50 000.00 | | 50 000.00 |
UX Other trade receivables | 700 201.00 | 700 201.00 | | 700 201.00 |
UY Staff and related accounts | 55.00 | 55.00 | | 55.00 |
UZ Social Security, other social security organizations | 15.00 | 15.00 | | 15.00 |
VB VAT | 32 733.00 | 32 733.00 | | 32 733.00 |
VI Group and Associates | 794.00 | 794.00 | | 794.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 690.00 | 4 690.00 | | 4 690.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 32 012.00 | 32 012.00 | | 32 012.00 |
VS Prepaid expenses | 351.00 | 351.00 | | 351.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 815 366.00 | 815 366.00 | | 815 366.00 |
VW VAT | 114 911.00 | 114 911.00 | | 114 911.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 441 300.00 | 441 300.00 | | 441 300.00 |
