| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BV Advances and down payments on orders | 192.00 | | 192.00 | 192.00 |
BX Customers and related accounts | 66 545.00 | | 66 545.00 | 66 545.00 |
BZ Other receivables | 13 719.00 | | 13 719.00 | 13 719.00 |
CF Cash and cash equivalents | 51 965.00 | | 51 965.00 | 51 965.00 |
CJ TOTAL (II) | 132 422.00 | | 132 422.00 | 132 422.00 |
CO Grand total (0 to V) | 132 422.00 | | 132 422.00 | 132 422.00 |
| |
| 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 | 30 581.00 | 30 581.00 | | 30 581.00 |
DH Retained earnings | -25 380.00 | | | -25 380.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 157.00 | -25 380.00 | | 157.00 |
DL TOTAL (I) | 14 158.00 | 14 001.00 | | 14 158.00 |
DV Miscellaneous Loans and Financial Debts (4) | 51 612.00 | 12 026.00 | | 51 612.00 |
DW Advances and down payments received on current orders | | 21.00 | | |
DX Trade payables and related accounts | 23 100.00 | 9 118.00 | | 23 100.00 |
DY Tax and social security liabilities | 43 550.00 | 30 833.00 | | 43 550.00 |
EC TOTAL (IV) | 118 263.00 | 52 001.00 | | 118 263.00 |
EE Grand total (I to V) | 132 422.00 | 66 002.00 | | 132 422.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 568 824.00 | | 568 824.00 | 568 824.00 |
FJ Net sales | 568 824.00 | | 568 824.00 | 568 824.00 |
FO Operating subsidies | | | 2 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 600.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 571 428.00 | |
FW Other purchases and external expenses | | | 208 650.00 | |
FX Taxes, duties, and similar payments | | | 4 826.00 | |
FY Salaries and Wages | | | 260 955.00 | |
FZ Social Security Contributions | | | 85 673.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 560 109.00 | |
GG - OPERATING RESULT (I - II) | | | 11 318.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 585.00 | |
GU Total financial expenses (VI) | | | 585.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -585.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 732.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 600.00 | | | 600.00 |
HE Exceptional expenses on management operations | 10 574.00 | | | 10 574.00 |
HH Total exceptional expenses (VIII) | 10 574.00 | | | 10 574.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10 574.00 | | | -10 574.00 |
HL TOTAL REVENUE (I + III + V + VII) | 571 428.00 | 407 076.00 | | 571 428.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 571 270.00 | 432 457.00 | | 571 270.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 157.00 | -25 380.00 | | 157.00 |
| |
| 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 | 23 100.00 | 23 100.00 | | 23 100.00 |
8C Staff and Related Accounts | 26 616.00 | 26 616.00 | | 26 616.00 |
8D Social Security and Other Social Organizations | 9 483.00 | 9 483.00 | | 9 483.00 |
UX Other trade receivables | 66 545.00 | 66 545.00 | | 66 545.00 |
UY Staff and related accounts | 8 085.00 | 8 085.00 | | 8 085.00 |
VB VAT | 414.00 | 414.00 | | 414.00 |
VI Group and Associates | 51 612.00 | 51 612.00 | | 51 612.00 |
VM Income taxes | 5 103.00 | 5 103.00 | | 5 103.00 |
VN Other taxes, similar payments | 116.00 | 116.00 | | 116.00 |
VQ Other Taxes, Duties, and Similar Debts | 723.00 | 723.00 | | 723.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 80 265.00 | 80 265.00 | | 80 265.00 |
VW VAT | 6 726.00 | 6 726.00 | | 6 726.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 118 263.00 | 118 263.00 | | 118 263.00 |
