| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 456.00 | 2 456.00 | | 2 456.00 |
AP Buildings | 8 450.00 | 2 636.00 | 5 814.00 | 8 450.00 |
AT Other tangible assets | 29 812.00 | 27 540.00 | 2 272.00 | 29 812.00 |
BD Other fixed assets | 5 743.00 | | 5 743.00 | 5 743.00 |
BJ TOTAL (I) | 46 460.00 | 32 631.00 | 13 829.00 | 46 460.00 |
BP Services in progress | 12 000.00 | | 12 000.00 | 12 000.00 |
BV Advances and down payments on orders | 4 000.00 | | 4 000.00 | 4 000.00 |
BX Customers and related accounts | 8 424.00 | | 8 424.00 | 8 424.00 |
BZ Other receivables | 81 513.00 | | 81 513.00 | 81 513.00 |
CD Marketable securities | 76.00 | | 76.00 | 76.00 |
CF Cash and cash equivalents | 41 929.00 | | 41 929.00 | 41 929.00 |
CH Prepaid expenses | 5 879.00 | | 5 879.00 | 5 879.00 |
CJ TOTAL (II) | 153 821.00 | | 153 821.00 | 153 821.00 |
CO Grand total (0 to V) | 200 281.00 | 32 631.00 | 167 650.00 | 200 281.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DC Revaluation differences | 6.00 | | | 6.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 126 434.00 | 114 653.00 | | 126 434.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 603.00 | 11 781.00 | | 3 603.00 |
DL TOTAL (I) | 138 837.00 | 135 234.00 | | 138 837.00 |
DU Loans and Debts from Credit Institutions (3) | 2 414.00 | | | 2 414.00 |
DX Trade payables and related accounts | 32.00 | 1 174.00 | | 32.00 |
DY Tax and social security liabilities | 19 746.00 | 22 265.00 | | 19 746.00 |
EA Other liabilities | 6 622.00 | 23 877.00 | | 6 622.00 |
EC TOTAL (IV) | 28 813.00 | 47 315.00 | | 28 813.00 |
EE Grand total (I to V) | 167 650.00 | 182 549.00 | | 167 650.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 187 492.00 | | 187 492.00 | 187 492.00 |
FJ Net sales | 187 492.00 | | 187 492.00 | 187 492.00 |
FM Inventory production | | | 2 000.00 | |
FR Total operating income (I) | | | 189 492.00 | |
FW Other purchases and external expenses | | | 54 605.00 | |
FX Taxes, duties, and similar payments | | | 3 778.00 | |
FY Salaries and Wages | | | 80 917.00 | |
FZ Social Security Contributions | | | 45 073.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 057.00 | |
GE Other Expenses | | | 24.00 | |
GF Total Operating Expenses (II) | | | 187 453.00 | |
GG - OPERATING RESULT (I - II) | | | 2 039.00 | |
GR Interest and similar expenses | | | 300.00 | |
GU Total financial expenses (VI) | | | 300.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -300.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 739.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 2 088.00 | | |
HD Total exceptional income (VII) | | 2 088.00 | | |
HE Exceptional expenses on management operations | -2 572.00 | 1 584.00 | | -2 572.00 |
HH Total exceptional expenses (VIII) | -2 572.00 | 1 584.00 | | -2 572.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 572.00 | 504.00 | | 2 572.00 |
HK Income tax | 708.00 | 1 801.00 | | 708.00 |
HL TOTAL REVENUE (I + III + V + VII) | 189 492.00 | 203 332.00 | | 189 492.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 185 889.00 | 191 552.00 | | 185 889.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 603.00 | 11 781.00 | | 3 603.00 |
| |
| 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 | 46 460.00 | | | 46 460.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 743.00 | |
I4 DECREASES Grand Total | | | 46 460.00 | |
IO DECREASES Total including other intangible assets | | | 2 456.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 38 262.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 456.00 | | | 2 456.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 38 262.00 | | | 38 262.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 743.00 | | | 5 743.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 29 574.00 | 3 057.00 | | 29 574.00 |
PE DEPRECIATION Total including other intangible assets | 2 456.00 | | | 2 456.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 27 118.00 | 3 057.00 | | 27 118.00 |
| |
| 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 | 32.00 | 32.00 | | 32.00 |
8C Staff and Related Accounts | 10 259.00 | 10 259.00 | | 10 259.00 |
8D Social Security and Other Social Organizations | 3 848.00 | 3 848.00 | | 3 848.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 622.00 | 6 622.00 | | 6 622.00 |
UT Other financial assets | 5 743.00 | | 5 743.00 | 5 743.00 |
UX Other trade receivables | 8 424.00 | 8 424.00 | | 8 424.00 |
UY Staff and related accounts | 2 568.00 | 2 568.00 | | 2 568.00 |
UZ Social Security, other social security organizations | 3 929.00 | 3 929.00 | | 3 929.00 |
VB VAT | 644.00 | 644.00 | | 644.00 |
VC Group and associates | 19 201.00 | 19 201.00 | | 19 201.00 |
VH Loans with a maturity of more than one year at origin | 2 414.00 | 2 414.00 | | 2 414.00 |
VM Income taxes | 802.00 | 802.00 | | 802.00 |
VQ Other Taxes, Duties, and Similar Debts | 772.00 | 772.00 | | 772.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 54 369.00 | 54 369.00 | | 54 369.00 |
VS Prepaid expenses | 5 879.00 | 5 879.00 | | 5 879.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 101 559.00 | 95 816.00 | 5 743.00 | 101 559.00 |
VW VAT | 4 866.00 | 4 866.00 | | 4 866.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 813.00 | 28 813.00 | | 28 813.00 |
