| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 3 630.00 | | 3 630.00 | 3 630.00 |
BJ TOTAL (I) | 12 325.00 | 6 905.00 | 5 421.00 | 12 325.00 |
BV Advances and down payments on orders | 7 017.00 | | 7 017.00 | 7 017.00 |
BX Customers and related accounts | 152 336.00 | 11 156.00 | 141 180.00 | 152 336.00 |
BZ Other receivables | 1 627.00 | | 1 627.00 | 1 627.00 |
CF Cash and cash equivalents | 14 863.00 | | 14 863.00 | 14 863.00 |
CH Prepaid expenses | 4 428.00 | | 4 428.00 | 4 428.00 |
CJ TOTAL (II) | 180 270.00 | 11 156.00 | 169 115.00 | 180 270.00 |
CO Grand total (0 to V) | 192 596.00 | 18 060.00 | 174 535.00 | 192 596.00 |
CU Other investments | 8 695.00 | 6 905.00 | 1 791.00 | 8 695.00 |
| |
| 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 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 138 285.00 | -155 147.00 | | 138 285.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 242.00 | 16 862.00 | | 22 242.00 |
DL TOTAL (I) | 107 244.00 | -129 485.00 | | 107 244.00 |
DV Miscellaneous Loans and Financial Debts (4) | 35 264.00 | 35 264.00 | | 35 264.00 |
DW Advances and down payments received on current orders | 34 406.00 | 13 756.00 | | 34 406.00 |
DX Trade payables and related accounts | 12 685.00 | 9 786.00 | | 12 685.00 |
DY Tax and social security liabilities | 41 747.00 | 33 537.00 | | 41 747.00 |
EA Other liabilities | 157 676.00 | 156 875.00 | | 157 676.00 |
EC TOTAL (IV) | 281 779.00 | 249 218.00 | | 281 779.00 |
EE Grand total (I to V) | 174 535.00 | 119 733.00 | | 174 535.00 |
EI Including equity loans | 35 264.00 | | | 35 264.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | | | 174 617.00 | |
FJ Net sales | | | 174 617.00 | |
FO Operating subsidies | | | | |
FR Total operating income (I) | | | 174 617.00 | |
FS Purchases of goods (including customs duties) | | | | |
FW Other purchases and external expenses | | | 32 662.00 | |
FX Taxes, duties, and similar payments | | | 1 326.00 | |
FY Salaries and Wages | | | 88 551.00 | |
FZ Social Security Contributions | | | 28 141.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 268.00 | |
GF Total Operating Expenses (II) | | | 151 949.00 | |
GG - OPERATING RESULT (I - II) | | | 22 667.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 667.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 81.00 | 12.00 | | 81.00 |
HB Exceptional income from capital transactions | | 3 151.00 | | |
HD Total exceptional income (VII) | 81.00 | 3 163.00 | | 81.00 |
HE Exceptional expenses on management operations | 507.00 | 1 279.00 | | 507.00 |
HH Total exceptional expenses (VIII) | 507.00 | 1 279.00 | | 507.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -426.00 | 1 884.00 | | -426.00 |
HL TOTAL REVENUE (I + III + V + VII) | 174 698.00 | 183 220.00 | | 174 698.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 152 456.00 | 166 358.00 | | 152 456.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 242.00 | 16 862.00 | | 22 242.00 |
| |
| 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 | 10 425.00 | | 1 900.00 | 10 425.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 630.00 | |
I4 DECREASES Grand Total | | | 12 325.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 695.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 795.00 | | 1 900.00 | 6 795.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 630.00 | | | 3 630.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | | 5 636.00 | |
QU DEPRECIATION Total Tangible Fixed Assets | | | 5 636.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 11 156.00 | | | 11 156.00 |
7B Total provisions for depreciation | 11 156.00 | | | 11 156.00 |
7C Grand total | 11 156.00 | | | 11 156.00 |
