| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 255.00 | 4 255.00 | | 4 255.00 |
AT Other tangible assets | 16 335.00 | 9 715.00 | 6 621.00 | 16 335.00 |
BH Other financial assets | 1 000.00 | | 1 000.00 | 1 000.00 |
BJ TOTAL (I) | 21 590.00 | 13 970.00 | 7 621.00 | 21 590.00 |
BV Advances and down payments on orders | 4 634.00 | | 4 634.00 | 4 634.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 11 965.00 | | 11 965.00 | 11 965.00 |
CD Marketable securities | 20.00 | | 20.00 | 20.00 |
CF Cash and cash equivalents | 100 070.00 | | 100 070.00 | 100 070.00 |
CH Prepaid expenses | 2 558.00 | | 2 558.00 | 2 558.00 |
CJ TOTAL (II) | 119 247.00 | | 119 247.00 | 119 247.00 |
CO Grand total (0 to V) | 140 837.00 | 13 970.00 | 126 867.00 | 140 837.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 11 385.00 | 4 088.00 | | 11 385.00 |
DH Retained earnings | | -13 026.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 505.00 | 20 322.00 | | 47 505.00 |
DL TOTAL (I) | 67 140.00 | 19 635.00 | | 67 140.00 |
DU Loans and Debts from Credit Institutions (3) | 40 000.00 | | | 40 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 396.00 | 788.00 | | 1 396.00 |
DW Advances and down payments received on current orders | 1 408.00 | 628.00 | | 1 408.00 |
DX Trade payables and related accounts | 7 267.00 | 32 005.00 | | 7 267.00 |
DY Tax and social security liabilities | 9 656.00 | 6 083.00 | | 9 656.00 |
EB Prepaid income (2) | | 4 863.00 | | |
EC TOTAL (IV) | 59 728.00 | 44 368.00 | | 59 728.00 |
EE Grand total (I to V) | 126 867.00 | 64 002.00 | | 126 867.00 |
EG Accrued income and payables due within one year | 19 728.00 | 44 368.00 | | 19 728.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 238 032.00 | | 238 032.00 | 238 032.00 |
FJ Net sales | 238 032.00 | | 238 032.00 | 238 032.00 |
FO Operating subsidies | | | 39 195.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 277 228.00 | |
FW Other purchases and external expenses | | | 195 129.00 | |
FX Taxes, duties, and similar payments | | | 3 925.00 | |
FY Salaries and Wages | | | 18 699.00 | |
FZ Social Security Contributions | | | 8 755.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 350.00 | |
GE Other Expenses | | | 30.00 | |
GF Total Operating Expenses (II) | | | 227 887.00 | |
GG - OPERATING RESULT (I - II) | | | 49 341.00 | |
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) | | | 49 341.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 8 745.00 | 14 734.00 | | 8 745.00 |
HK Income tax | 1 836.00 | 1 296.00 | | 1 836.00 |
HL TOTAL REVENUE (I + III + V + VII) | 277 229.00 | 372 909.00 | | 277 229.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 229 723.00 | 352 587.00 | | 229 723.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 47 505.00 | 20 322.00 | | 47 505.00 |
HP References: Equipment leasing | | 1.00 | | |
HQ References: Real Estate Leasing | | 1.00 | | |
| |
| 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 | 22 590.00 | | | 22 590.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 1 000.00 | | |
I3 DECREASES Total Financial Fixed Assets | 1 000.00 | | 1 000.00 | 1 000.00 |
I4 DECREASES Grand Total | 1 000.00 | | 21 590.00 | 1 000.00 |
IO DECREASES Total including other intangible assets | | | 4 255.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 16 335.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 255.00 | | | 4 255.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 16 335.00 | | | 16 335.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 000.00 | | | 2 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 620.00 | 1 350.00 | | 12 620.00 |
PE DEPRECIATION Total including other intangible assets | 4 255.00 | | | 4 255.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 365.00 | 1 350.00 | | 8 365.00 |
| |
| 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 | 7 267.00 | 7 267.00 | | 7 267.00 |
8D Social Security and Other Social Organizations | 7 713.00 | 7 713.00 | | 7 713.00 |
8E Income Taxes | 1 836.00 | 1 836.00 | | 1 836.00 |
UT Other financial assets | 1 000.00 | | 1 000.00 | 1 000.00 |
UZ Social Security, other social security organizations | 518.00 | 518.00 | | 518.00 |
VB VAT | 1 447.00 | 1 447.00 | | 1 447.00 |
VH Loans with a maturity of more than one year at origin | 40 000.00 | | 40 000.00 | 40 000.00 |
VI Group and Associates | 1 396.00 | 1 396.00 | | 1 396.00 |
VJ Loans taken out during the year | 40 000.00 | | | 40 000.00 |
VP Miscellaneous | 10 000.00 | 10 000.00 | | 10 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 107.00 | 107.00 | | 107.00 |
VS Prepaid expenses | 2 558.00 | 2 558.00 | | 2 558.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 523.00 | 14 523.00 | 1 000.00 | 15 523.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 58 319.00 | 18 319.00 | 40 000.00 | 58 319.00 |
