| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 14 110.00 | 14 110.00 | | 14 110.00 |
BH Other financial assets | 2 100.00 | | 2 100.00 | 2 100.00 |
BJ TOTAL (I) | 16 210.00 | 14 110.00 | 2 100.00 | 16 210.00 |
BL Raw materials, supplies | 12 358.00 | | 12 358.00 | 12 358.00 |
BX Customers and related accounts | 88 415.00 | | 88 415.00 | 88 415.00 |
BZ Other receivables | | | | |
CD Marketable securities | 100.00 | | 100.00 | 100.00 |
CF Cash and cash equivalents | 33 133.00 | | 33 133.00 | 33 133.00 |
CJ TOTAL (II) | 134 006.00 | | 134 006.00 | 134 006.00 |
CO Grand total (0 to V) | 150 216.00 | 14 110.00 | 136 106.00 | 150 216.00 |
CP Shares due in less than one year | 2 100.00 | | | 2 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DH Retained earnings | -35 278.00 | 153 072.00 | | -35 278.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 837.00 | -188 350.00 | | 1 837.00 |
DL TOTAL (I) | -16 941.00 | -18 778.00 | | -16 941.00 |
DU Loans and Debts from Credit Institutions (3) | | 6 252.00 | | |
DX Trade payables and related accounts | 40 166.00 | 36 530.00 | | 40 166.00 |
DY Tax and social security liabilities | 112 881.00 | 72 926.00 | | 112 881.00 |
EC TOTAL (IV) | 153 047.00 | 115 708.00 | | 153 047.00 |
EE Grand total (I to V) | 136 106.00 | 96 929.00 | | 136 106.00 |
EG Accrued income and payables due within one year | 153 047.00 | 115 708.00 | | 153 047.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 6 252.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 529 210.00 | | 529 210.00 | 529 210.00 |
FJ Net sales | 529 210.00 | | 529 210.00 | 529 210.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 620.00 | |
FR Total operating income (I) | | | 536 831.00 | |
FU Purchases of raw materials and other supplies | | | 112 749.00 | |
FV Inventory change (raw materials and supplies) | | | -1 333.00 | |
FW Other purchases and external expenses | | | 118 378.00 | |
FX Taxes, duties, and similar payments | | | 2 980.00 | |
FY Salaries and Wages | | | 191 593.00 | |
FZ Social Security Contributions | | | 100 631.00 | |
GE Other Expenses | | | 10 001.00 | |
GF Total Operating Expenses (II) | | | 534 999.00 | |
GG - OPERATING RESULT (I - II) | | | 1 832.00 | |
GN Positive exchange differences | | | 5.00 | |
GP Total financial income (V) | | | 5.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 837.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 7 620.00 | | | 7 620.00 |
A4 Equity method investments | 10 000.00 | 10 000.00 | | 10 000.00 |
HE Exceptional expenses on management operations | | 28 578.00 | | |
HH Total exceptional expenses (VIII) | | 28 578.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -28 578.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 536 836.00 | 460 769.00 | | 536 836.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 534 999.00 | 649 119.00 | | 534 999.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 837.00 | -188 350.00 | | 1 837.00 |
| |
| 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 | 16 210.00 | | | 16 210.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 100.00 | |
I4 DECREASES Grand Total | | | 16 210.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 110.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 110.00 | | | 14 110.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 100.00 | | | 2 100.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 110.00 | | | 14 110.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 110.00 | | | 14 110.00 |
| |
| 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 | 40 166.00 | 40 166.00 | | 40 166.00 |
8C Staff and Related Accounts | 12 966.00 | 12 966.00 | | 12 966.00 |
8D Social Security and Other Social Organizations | 14 752.00 | 14 752.00 | | 14 752.00 |
UT Other financial assets | 2 100.00 | 2 100.00 | | 2 100.00 |
UX Other trade receivables | 88 415.00 | 88 415.00 | | 88 415.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 577.00 | 1 577.00 | | 1 577.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 90 515.00 | 90 515.00 | | 90 515.00 |
VW VAT | 83 587.00 | 83 587.00 | | 83 587.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 153 047.00 | 153 047.00 | | 153 047.00 |
