| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 853.00 | 4 522.00 | 330.00 | 4 853.00 |
BD Other fixed assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 16 738.00 | 4 522.00 | 12 216.00 | 16 738.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 13 453.00 | | 13 453.00 | 13 453.00 |
BZ Other receivables | 491 470.00 | | 491 470.00 | 491 470.00 |
CH Prepaid expenses | 3 014.00 | | 3 014.00 | 3 014.00 |
CJ TOTAL (II) | 507 937.00 | | 507 937.00 | 507 937.00 |
CO Grand total (0 to V) | 524 675.00 | 4 522.00 | 520 152.00 | 524 675.00 |
CU Other investments | 11 855.00 | | 11 855.00 | 11 855.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 307 500.00 | 307 500.00 | | 307 500.00 |
DD Legal reserve (1) | 17 915.00 | 17 915.00 | | 17 915.00 |
DG Other reserves | 33 353.00 | 33 353.00 | | 33 353.00 |
DH Retained earnings | -43 374.00 | -93 392.00 | | -43 374.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 140.00 | 50 018.00 | | 21 140.00 |
DL TOTAL (I) | 336 535.00 | 315 394.00 | | 336 535.00 |
DU Loans and Debts from Credit Institutions (3) | 26 947.00 | 43 017.00 | | 26 947.00 |
DV Miscellaneous Loans and Financial Debts (4) | 86 871.00 | 102 308.00 | | 86 871.00 |
DX Trade payables and related accounts | 4 917.00 | 1 678.00 | | 4 917.00 |
DY Tax and social security liabilities | 49 861.00 | 13 705.00 | | 49 861.00 |
EA Other liabilities | 15 022.00 | 23 265.00 | | 15 022.00 |
EC TOTAL (IV) | 183 618.00 | 183 972.00 | | 183 618.00 |
EE Grand total (I to V) | 520 152.00 | 499 367.00 | | 520 152.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 26 163.00 | 42 093.00 | | 26 163.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 269 518.00 | | 269 518.00 | 269 518.00 |
FJ Net sales | 269 518.00 | | 269 518.00 | 269 518.00 |
FO Operating subsidies | | | 1 250.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 270 778.00 | |
FW Other purchases and external expenses | | | 26 165.00 | |
FX Taxes, duties, and similar payments | | | 1 918.00 | |
FY Salaries and Wages | | | 196 227.00 | |
FZ Social Security Contributions | | | 73 582.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 62.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 297 960.00 | |
GG - OPERATING RESULT (I - II) | | | -27 182.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 52 937.00 | |
GP Total financial income (V) | | | 52 937.00 | |
GR Interest and similar expenses | | | 4 615.00 | |
GU Total financial expenses (VI) | | | 4 615.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 48 323.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 140.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 30 476.00 | | |
HD Total exceptional income (VII) | | 30 476.00 | | |
HF Exceptional expenses on capital transactions | | 2 013.00 | | |
HH Total exceptional expenses (VIII) | | 2 013.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 28 463.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 323 715.00 | 351 822.00 | | 323 715.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 302 575.00 | 301 804.00 | | 302 575.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 140.00 | 50 018.00 | | 21 140.00 |
| |
| 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 | 16 454.00 | | 393.00 | 16 454.00 |
I3 DECREASES Total Financial Fixed Assets | | 11 885.00 | | |
I4 DECREASES Grand Total | 108.00 | 16 738.00 | | 108.00 |
IY DECREASES Total Tangible Fixed Assets | 108.00 | 4 853.00 | | 108.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 568.00 | | 393.00 | 4 568.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 885.00 | | | 11 885.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 568.00 | 62.00 | 108.00 | 4 568.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 568.00 | 62.00 | 108.00 | 4 568.00 |
| |
| 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 | 4 917.00 | 4 917.00 | | 4 917.00 |
8C Staff and Related Accounts | 7 079.00 | 7 079.00 | | 7 079.00 |
8D Social Security and Other Social Organizations | 35 162.00 | 35 162.00 | | 35 162.00 |
8K Other liabilities (including liabilities related to repo transactions) | 15 022.00 | 15 022.00 | | 15 022.00 |
UX Other trade receivables | 13 453.00 | 13 453.00 | | 13 453.00 |
VB VAT | 3 324.00 | 3 324.00 | | 3 324.00 |
VC Group and associates | 483 690.00 | 483 690.00 | | 483 690.00 |
VG Loans with a maturity of up to one year at origin | 26 947.00 | 26 947.00 | | 26 947.00 |
VI Group and Associates | 86 871.00 | 86 871.00 | | 86 871.00 |
VQ Other Taxes, Duties, and Similar Debts | 414.00 | 414.00 | | 414.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 457.00 | 4 457.00 | | 4 457.00 |
VS Prepaid expenses | 3 014.00 | 3 014.00 | | 3 014.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 507 937.00 | 507 937.00 | | 507 937.00 |
VW VAT | 7 206.00 | 7 206.00 | | 7 206.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 183 618.00 | 183 618.00 | | 183 618.00 |
