| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 620.00 | 4 971.00 | 649.00 | 5 620.00 |
BJ TOTAL (I) | 5 620.00 | 4 971.00 | 649.00 | 5 620.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 703 253.00 | | 703 253.00 | 703 253.00 |
BZ Other receivables | 191 607.00 | | 191 607.00 | 191 607.00 |
CF Cash and cash equivalents | 35 446.00 | | 35 446.00 | 35 446.00 |
CJ TOTAL (II) | 930 306.00 | | 930 306.00 | 930 306.00 |
CO Grand total (0 to V) | 935 926.00 | 4 971.00 | 930 955.00 | 935 926.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 344 574.00 | 344 574.00 | | 344 574.00 |
DH Retained earnings | -162 793.00 | -143 719.00 | | -162 793.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -116 387.00 | -19 074.00 | | -116 387.00 |
DL TOTAL (I) | 175 393.00 | 291 781.00 | | 175 393.00 |
DV Miscellaneous Loans and Financial Debts (4) | 56 417.00 | | | 56 417.00 |
DX Trade payables and related accounts | 42 545.00 | 165 007.00 | | 42 545.00 |
DY Tax and social security liabilities | 404 067.00 | 578 613.00 | | 404 067.00 |
EA Other liabilities | 252 533.00 | 246 630.00 | | 252 533.00 |
EC TOTAL (IV) | 755 562.00 | 990 250.00 | | 755 562.00 |
EE Grand total (I to V) | 930 955.00 | 1 282 031.00 | | 930 955.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 271 851.00 | | 3 271 851.00 | 3 271 851.00 |
FJ Net sales | 3 271 851.00 | | 3 271 851.00 | 3 271 851.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 28 314.00 | |
FQ Other income | | | 1 401.00 | |
FR Total operating income (I) | | | 3 301 566.00 | |
FW Other purchases and external expenses | | | 127 026.00 | |
FX Taxes, duties, and similar payments | | | 127 533.00 | |
FY Salaries and Wages | | | 2 417 536.00 | |
FZ Social Security Contributions | | | 743 670.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 432.00 | |
GE Other Expenses | | | 27.00 | |
GF Total Operating Expenses (II) | | | 3 416 225.00 | |
GG - OPERATING RESULT (I - II) | | | -114 658.00 | |
GL Other interest and similar income | | | 130.00 | |
GP Total financial income (V) | | | 130.00 | |
GR Interest and similar expenses | | | 1 859.00 | |
GU Total financial expenses (VI) | | | 1 859.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 729.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -116 387.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 103.00 | | |
HD Total exceptional income (VII) | | 103.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 103.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 301 697.00 | 3 189 069.00 | | 3 301 697.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 418 084.00 | 3 208 143.00 | | 3 418 084.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -116 387.00 | -19 074.00 | | -116 387.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 538.00 | 432.00 | | 4 538.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 538.00 | 432.00 | | 4 538.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 56 417.00 | 56 417.00 | | 56 417.00 |
8B Suppliers and Related Accounts | 42 545.00 | 42 545.00 | | 42 545.00 |
8D Social Security and Other Social Organizations | 404 067.00 | 404 067.00 | | 404 067.00 |
8K Other liabilities (including liabilities related to repo transactions) | 252 533.00 | 252 533.00 | | 252 533.00 |
VS Prepaid expenses | 894 860.00 | 894 860.00 | | 894 860.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 894 860.00 | 894 860.00 | | 894 860.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 755 562.00 | 755 562.00 | | 755 562.00 |
