| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 765.00 | 973.00 | 1 791.00 | 2 765.00 |
BJ TOTAL (I) | 502 765.00 | 973.00 | 501 791.00 | 502 765.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 46 900.00 | | 46 900.00 | 46 900.00 |
CF Cash and cash equivalents | 241 385.00 | | 241 385.00 | 241 385.00 |
CH Prepaid expenses | 500.00 | | 500.00 | 500.00 |
CJ TOTAL (II) | 288 785.00 | | 288 785.00 | 288 785.00 |
CO Grand total (0 to V) | 791 550.00 | 973.00 | 790 577.00 | 791 550.00 |
CS Evaluated investments - equity method | 500 000.00 | | 500 000.00 | 500 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DD Legal reserve (1) | 50 000.00 | 50 000.00 | | 50 000.00 |
DG Other reserves | 29 986.00 | 94 453.00 | | 29 986.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 66 837.00 | 65 533.00 | | 66 837.00 |
DL TOTAL (I) | 646 822.00 | 709 986.00 | | 646 822.00 |
DW Advances and down payments received on current orders | 72 343.00 | | | 72 343.00 |
DX Trade payables and related accounts | 4 913.00 | 5 861.00 | | 4 913.00 |
DY Tax and social security liabilities | 66 499.00 | 74 542.00 | | 66 499.00 |
EC TOTAL (IV) | 143 754.00 | 80 403.00 | | 143 754.00 |
EE Grand total (I to V) | 790 577.00 | 790 388.00 | | 790 577.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 334 953.00 | |
FJ Net sales | | | 334 953.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 334 954.00 | |
FW Other purchases and external expenses | | | 33 610.00 | |
FX Taxes, duties, and similar payments | | | 4 148.00 | |
FY Salaries and Wages | | | 150 477.00 | |
FZ Social Security Contributions | | | 57 098.00 | |
GB Operating Expenses - Provisions | | | 553.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 245 896.00 | |
GG - OPERATING RESULT (I - II) | | | 89 058.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 89 058.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 22 221.00 | 22 220.00 | | 22 221.00 |
HL TOTAL REVENUE (I + III + V + VII) | 334 954.00 | 320 566.00 | | 334 954.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 268 117.00 | 255 033.00 | | 268 117.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 66 837.00 | 65 533.00 | | 66 837.00 |
| |
| 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 | 502 765.00 | | | 502 765.00 |
I3 DECREASES Total Financial Fixed Assets | | | 500 000.00 | |
I4 DECREASES Grand Total | | | 502 765.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 765.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 765.00 | | | 2 765.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 500 000.00 | | | 500 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 420.00 | 553.00 | | 420.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 420.00 | 553.00 | | 420.00 |
| |
| 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 | 4 913.00 | 4 913.00 | | 4 913.00 |
8D Social Security and Other Social Organizations | 66 499.00 | 66 499.00 | | 66 499.00 |
UX Other trade receivables | 46 900.00 | 46 900.00 | | 46 900.00 |
VS Prepaid expenses | 500.00 | 500.00 | | 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 47 400.00 | 47 400.00 | | 47 400.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 71 412.00 | 71 412.00 | | 71 412.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | | | 2.00 |
