| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 659.00 | 659.00 | | 659.00 |
AR Technical installations, industrial equipment and tools | 4 000.00 | 4 000.00 | | 4 000.00 |
AT Other tangible assets | 31 255.00 | 31 255.00 | | 31 255.00 |
BJ TOTAL (I) | 35 914.00 | 35 914.00 | | 35 914.00 |
BV Advances and down payments on orders | 83 281.00 | | 83 281.00 | 83 281.00 |
BX Customers and related accounts | 36 256.00 | | 36 256.00 | 36 256.00 |
BZ Other receivables | -4 720.00 | | -4 720.00 | -4 720.00 |
CF Cash and cash equivalents | 45 238.00 | | 45 238.00 | 45 238.00 |
CJ TOTAL (II) | 160 055.00 | | 160 055.00 | 160 055.00 |
CO Grand total (0 to V) | 195 969.00 | 35 914.00 | 160 055.00 | 195 969.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 1 190.00 | | | 1 190.00 |
DH Retained earnings | 116 202.00 | | | 116 202.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 393.00 | | | 18 393.00 |
DL TOTAL (I) | 143 785.00 | | | 143 785.00 |
DX Trade payables and related accounts | 2 849.00 | | | 2 849.00 |
DY Tax and social security liabilities | 13 421.00 | | | 13 421.00 |
EC TOTAL (IV) | 16 270.00 | | | 16 270.00 |
EE Grand total (I to V) | 160 055.00 | | | 160 055.00 |
EG Accrued income and payables due within one year | 16 270.00 | | | 16 270.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 482 459.00 | | 482 459.00 | 482 459.00 |
FJ Net sales | 482 459.00 | | 482 459.00 | 482 459.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 496.00 | |
FR Total operating income (I) | | | 485 956.00 | |
FW Other purchases and external expenses | | | 351 392.00 | |
FX Taxes, duties, and similar payments | | | 2 029.00 | |
FY Salaries and Wages | | | 76 629.00 | |
FZ Social Security Contributions | | | 38 499.00 | |
GE Other Expenses | | | 1 385.00 | |
GF Total Operating Expenses (II) | | | 469 934.00 | |
GG - OPERATING RESULT (I - II) | | | 16 021.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 024.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 496.00 | | | 3 496.00 |
A4 Equity method investments | 1 385.00 | | | 1 385.00 |
HA Exceptional income from management transactions | 40.00 | | | 40.00 |
HD Total exceptional income (VII) | 40.00 | | | 40.00 |
HE Exceptional expenses on management operations | 671.00 | | | 671.00 |
HH Total exceptional expenses (VIII) | 671.00 | | | 671.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -630.00 | | | -630.00 |
HL TOTAL REVENUE (I + III + V + VII) | 485 998.00 | | | 485 998.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 470 605.00 | | | 470 605.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 393.00 | | | 18 393.00 |
| |
| 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 | 35 914.00 | | | 35 914.00 |
I4 DECREASES Grand Total | | | 35 914.00 | |
IO DECREASES Total including other intangible assets | | | 659.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 35 255.00 | |
KD ACQUISITIONS Total including other intangible assets | 659.00 | | | 659.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 35 255.00 | | | 35 255.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 35 914.00 | | | 35 914.00 |
PE DEPRECIATION Total including other intangible assets | 659.00 | | | 659.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 35 255.00 | | | 35 255.00 |
| |
| 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 | 2 849.00 | 2 849.00 | | 2 849.00 |
8D Social Security and Other Social Organizations | 6 798.00 | 6 798.00 | | 6 798.00 |
UX Other trade receivables | 36 256.00 | 36 256.00 | | 36 256.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 256.00 | 36 256.00 | | 36 256.00 |
VW VAT | 6 622.00 | 6 622.00 | | 6 622.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 270.00 | 16 270.00 | | 16 270.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 2 029.00 | | | 2 029.00 |
ST Other accounts | 223 575.00 | | | 223 575.00 |
XQ Rental, rental and co-ownership charges | 5 000.00 | | | 5 000.00 |
YT Subcontracting | 122 817.00 | | | 122 817.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 029.00 | | | 2 029.00 |
YY Amount of VAT collected | 49 096.00 | | | 49 096.00 |
YZ Total deductible VAT on goods and services | 40 470.00 | | | 40 470.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 351 392.00 | | | 351 392.00 |
