| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 3 700.00 | 3 700.00 | | 3 700.00 |
AT Other tangible assets | 13 568.00 | 13 568.00 | | 13 568.00 |
BH Other financial assets | 9 138.00 | | 9 138.00 | 9 138.00 |
BJ TOTAL (I) | 26 406.00 | 17 268.00 | 9 138.00 | 26 406.00 |
BL Raw materials, supplies | 328.00 | | 328.00 | 328.00 |
BN Goods in progress | 215.00 | | 215.00 | 215.00 |
BX Customers and related accounts | 39 782.00 | | 39 782.00 | 39 782.00 |
BZ Other receivables | 856.00 | | 856.00 | 856.00 |
CF Cash and cash equivalents | 38 538.00 | | 38 538.00 | 38 538.00 |
CH Prepaid expenses | 1 051.00 | | 1 051.00 | 1 051.00 |
CJ TOTAL (II) | 80 770.00 | | 80 770.00 | 80 770.00 |
CO Grand total (0 to V) | 107 176.00 | 17 268.00 | 89 908.00 | 107 176.00 |
| |
| 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 |
DG Other reserves | 45 146.00 | 87 485.00 | | 45 146.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 818.00 | -42 339.00 | | 17 818.00 |
DL TOTAL (I) | 71 764.00 | 53 946.00 | | 71 764.00 |
DU Loans and Debts from Credit Institutions (3) | 41.00 | 37.00 | | 41.00 |
DV Miscellaneous Loans and Financial Debts (4) | 558.00 | 1 034.00 | | 558.00 |
DX Trade payables and related accounts | 5 629.00 | 7 009.00 | | 5 629.00 |
DY Tax and social security liabilities | 11 818.00 | 14 409.00 | | 11 818.00 |
EA Other liabilities | 98.00 | 170.00 | | 98.00 |
EC TOTAL (IV) | 18 144.00 | 22 659.00 | | 18 144.00 |
EE Grand total (I to V) | 89 908.00 | 76 605.00 | | 89 908.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 156 383.00 | | 156 383.00 | 156 383.00 |
FJ Net sales | 156 383.00 | | 156 383.00 | 156 383.00 |
FM Inventory production | | | -439.00 | |
FO Operating subsidies | | | 5 840.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 161 784.00 | |
FU Purchases of raw materials and other supplies | | | 29 839.00 | |
FV Inventory change (raw materials and supplies) | | | 925.00 | |
FW Other purchases and external expenses | | | 62 875.00 | |
FX Taxes, duties, and similar payments | | | 1 596.00 | |
FY Salaries and Wages | | | 31 898.00 | |
FZ Social Security Contributions | | | 15 796.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 313.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 143 245.00 | |
GG - OPERATING RESULT (I - II) | | | 18 539.00 | |
GR Interest and similar expenses | | | 721.00 | |
GU Total financial expenses (VI) | | | 721.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -721.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 818.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 161 784.00 | 46 428.00 | | 161 784.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 143 966.00 | 88 767.00 | | 143 966.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 818.00 | -42 339.00 | | 17 818.00 |
| |
| 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 | 26 406.00 | | | 26 406.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 138.00 | |
I4 DECREASES Grand Total | | | 26 406.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 268.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 268.00 | | | 17 268.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 138.00 | | | 9 138.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 955.00 | 313.00 | | 16 955.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1.00 | | | 1.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 16 955.00 | 313.00 | | 16 955.00 |
| |
| 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 | 5 629.00 | 5 629.00 | | 5 629.00 |
8C Staff and Related Accounts | 1 160.00 | 1 160.00 | | 1 160.00 |
8D Social Security and Other Social Organizations | 5 093.00 | 5 093.00 | | 5 093.00 |
8K Other liabilities (including liabilities related to repo transactions) | 98.00 | 98.00 | | 98.00 |
UT Other financial assets | 9 138.00 | | 9 138.00 | 9 138.00 |
UX Other trade receivables | 39 782.00 | 39 782.00 | | 39 782.00 |
UY Staff and related accounts | 856.00 | 856.00 | | 856.00 |
VG Loans with a maturity of up to one year at origin | 41.00 | 41.00 | | 41.00 |
VI Group and Associates | 558.00 | 558.00 | | 558.00 |
VQ Other Taxes, Duties, and Similar Debts | 911.00 | 911.00 | | 911.00 |
VS Prepaid expenses | 1 051.00 | 1 051.00 | | 1 051.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 50 827.00 | 41 689.00 | 9 138.00 | 50 827.00 |
VW VAT | 4 654.00 | 4 654.00 | | 4 654.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 144.00 | 18 144.00 | | 18 144.00 |
