| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 181.00 | 181.00 | | 181.00 |
AR Technical installations, industrial equipment and tools | 475.00 | 475.00 | | 475.00 |
AT Other tangible assets | 12 545.00 | 5 151.00 | 7 394.00 | 12 545.00 |
BJ TOTAL (I) | 13 200.00 | 5 806.00 | 7 394.00 | 13 200.00 |
BN Goods in progress | | | | |
BX Customers and related accounts | 25 970.00 | | 25 970.00 | 25 970.00 |
BZ Other receivables | 11 083.00 | | 11 083.00 | 11 083.00 |
CF Cash and cash equivalents | 15 048.00 | | 15 048.00 | 15 048.00 |
CJ TOTAL (II) | 52 101.00 | | 52 101.00 | 52 101.00 |
CO Grand total (0 to V) | 65 301.00 | 5 806.00 | 59 495.00 | 65 301.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DH Retained earnings | 32 715.00 | 29 978.00 | | 32 715.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 147.00 | 14 165.00 | | 4 147.00 |
DL TOTAL (I) | 39 062.00 | 46 344.00 | | 39 062.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 2 348.00 | | |
DX Trade payables and related accounts | 3 990.00 | 8 742.00 | | 3 990.00 |
DY Tax and social security liabilities | 16 442.00 | 23 128.00 | | 16 442.00 |
EA Other liabilities | | 20 100.00 | | |
EC TOTAL (IV) | 20 433.00 | 54 318.00 | | 20 433.00 |
EE Grand total (I to V) | 59 495.00 | 100 661.00 | | 59 495.00 |
EG Accrued income and payables due within one year | 20 433.00 | 54 318.00 | | 20 433.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 167 316.00 | |
FJ Net sales | | | 167 316.00 | |
FM Inventory production | | | -8 273.00 | |
FO Operating subsidies | | | | |
FQ Other income | | | 28.00 | |
FR Total operating income (I) | | | 159 071.00 | |
FU Purchases of raw materials and other supplies | | | 27 610.00 | |
FW Other purchases and external expenses | | | 53 197.00 | |
FX Taxes, duties, and similar payments | | | 1 748.00 | |
FY Salaries and Wages | | | 46 470.00 | |
FZ Social Security Contributions | | | 20 325.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 622.00 | |
GE Other Expenses | | | 208.00 | |
GF Total Operating Expenses (II) | | | 152 179.00 | |
GG - OPERATING RESULT (I - II) | | | 6 892.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 892.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 388.00 | | | 388.00 |
HD Total exceptional income (VII) | 388.00 | | | 388.00 |
HE Exceptional expenses on management operations | 2 040.00 | 662.00 | | 2 040.00 |
HH Total exceptional expenses (VIII) | 2 040.00 | 662.00 | | 2 040.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 652.00 | -662.00 | | -1 652.00 |
HK Income tax | 1 092.00 | 2 514.00 | | 1 092.00 |
HL TOTAL REVENUE (I + III + V + VII) | 159 459.00 | 204 865.00 | | 159 459.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 155 311.00 | 190 700.00 | | 155 311.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 147.00 | 14 165.00 | | 4 147.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 185.00 | 2 622.00 | | 3 185.00 |
PE DEPRECIATION Total including other intangible assets | 181.00 | | | 181.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 004.00 | 2 622.00 | | 3 004.00 |
| |
| 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 | 3 990.00 | 3 990.00 | | 3 990.00 |
8D Social Security and Other Social Organizations | 16 442.00 | 16 442.00 | | 16 442.00 |
UX Other trade receivables | 25 970.00 | 25 970.00 | | 25 970.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 083.00 | 11 083.00 | | 11 083.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 053.00 | 37 053.00 | | 37 053.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 433.00 | 20 433.00 | | 20 433.00 |
