| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 169.00 | 169.00 | | 169.00 |
AT Other tangible assets | 3 928.00 | 3 928.00 | | 3 928.00 |
BH Other financial assets | 350.00 | | 350.00 | 350.00 |
BJ TOTAL (I) | 4 447.00 | 4 097.00 | 350.00 | 4 447.00 |
BV Advances and down payments on orders | 5 000.00 | | 5 000.00 | 5 000.00 |
BX Customers and related accounts | 4 834.00 | | 4 834.00 | 4 834.00 |
BZ Other receivables | 8 136.00 | | 8 136.00 | 8 136.00 |
CF Cash and cash equivalents | 57 745.00 | | 57 745.00 | 57 745.00 |
CH Prepaid expenses | 220.00 | | 220.00 | 220.00 |
CJ TOTAL (II) | 75 935.00 | | 75 935.00 | 75 935.00 |
CO Grand total (0 to V) | 80 383.00 | 4 097.00 | 76 286.00 | 80 383.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 21 289.00 | 15 081.00 | | 21 289.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 152.00 | 6 208.00 | | 11 152.00 |
DL TOTAL (I) | 37 941.00 | 26 789.00 | | 37 941.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 851.00 | 7 633.00 | | 11 851.00 |
DX Trade payables and related accounts | 10 211.00 | 17 025.00 | | 10 211.00 |
DY Tax and social security liabilities | 16 282.00 | 9 906.00 | | 16 282.00 |
EC TOTAL (IV) | 38 344.00 | 34 564.00 | | 38 344.00 |
EE Grand total (I to V) | 76 286.00 | 61 353.00 | | 76 286.00 |
EG Accrued income and payables due within one year | 33 344.00 | 34 564.00 | | 33 344.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 283 666.00 | |
FD Production sold - goods | | | | |
FJ Net sales | | | 283 666.00 | |
FO Operating subsidies | | | 5 250.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 288 919.00 | |
FS Purchases of goods (including customs duties) | | | 196 462.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 19 961.00 | |
FX Taxes, duties, and similar payments | | | 6 238.00 | |
FY Salaries and Wages | | | 35 000.00 | |
FZ Social Security Contributions | | | 19 061.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 276 725.00 | |
GG - OPERATING RESULT (I - II) | | | 12 194.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 194.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 042.00 | 1 095.00 | | 1 042.00 |
HL TOTAL REVENUE (I + III + V + VII) | 288 919.00 | 234 259.00 | | 288 919.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 277 767.00 | 228 051.00 | | 277 767.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 152.00 | 6 208.00 | | 11 152.00 |
| |
| 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 | 4 447.00 | | | 4 447.00 |
I3 DECREASES Total Financial Fixed Assets | | | 350.00 | |
I4 DECREASES Grand Total | | | 4 447.00 | |
IO DECREASES Total including other intangible assets | | | 169.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 928.00 | |
KD ACQUISITIONS Total including other intangible assets | 169.00 | | | 169.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 928.00 | | | 3 928.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 350.00 | | | 350.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 097.00 | | | 4 097.00 |
PE DEPRECIATION Total including other intangible assets | 169.00 | | | 169.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 928.00 | | | 3 928.00 |
| |
| 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 | 10 211.00 | 10 211.00 | | 10 211.00 |
8D Social Security and Other Social Organizations | 15 187.00 | 15 187.00 | | 15 187.00 |
8E Income Taxes | 1 042.00 | 1 042.00 | | 1 042.00 |
UT Other financial assets | 350.00 | | 350.00 | 350.00 |
UX Other trade receivables | 4 834.00 | 4 834.00 | | 4 834.00 |
VB VAT | 8 136.00 | 8 136.00 | | 8 136.00 |
VI Group and Associates | 11 851.00 | 11 851.00 | | 11 851.00 |
VS Prepaid expenses | 220.00 | 220.00 | | 220.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 540.00 | 13 190.00 | 350.00 | 13 540.00 |
VW VAT | 53.00 | 53.00 | | 53.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 38 344.00 | 38 344.00 | | 38 344.00 |
