| |
| 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 | 14 882.00 | 14 882.00 | | 14 882.00 |
AT Other tangible assets | 88 201.00 | 88 201.00 | | 88 201.00 |
BJ TOTAL (I) | 103 083.00 | 103 083.00 | | 103 083.00 |
BX Customers and related accounts | 538 440.00 | | 538 440.00 | 538 440.00 |
BZ Other receivables | 758 450.00 | | 758 450.00 | 758 450.00 |
CH Prepaid expenses | 709.00 | | 709.00 | 709.00 |
CJ TOTAL (II) | 1 297 598.00 | | 1 297 598.00 | 1 297 598.00 |
CO Grand total (0 to V) | 1 400 682.00 | 103 083.00 | 1 297 598.00 | 1 400 682.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DG Other reserves | 487 336.00 | 261 582.00 | | 487 336.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 38 973.00 | 225 755.00 | | 38 973.00 |
DL TOTAL (I) | 568 233.00 | 529 260.00 | | 568 233.00 |
DP Provisions for Risks | 80 169.00 | 31 799.00 | | 80 169.00 |
DR TOTAL (IV) | 80 169.00 | 31 799.00 | | 80 169.00 |
DU Loans and Debts from Credit Institutions (3) | 10 480.00 | 797.00 | | 10 480.00 |
DX Trade payables and related accounts | 437 335.00 | 46 213.00 | | 437 335.00 |
DY Tax and social security liabilities | 200 705.00 | 238 333.00 | | 200 705.00 |
EA Other liabilities | 677.00 | 114 840.00 | | 677.00 |
EC TOTAL (IV) | 649 197.00 | 400 183.00 | | 649 197.00 |
EE Grand total (I to V) | 1 297 598.00 | 961 241.00 | | 1 297 598.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 793 784.00 | | 1 793 784.00 | 1 793 784.00 |
FJ Net sales | 1 793 784.00 | | 1 793 784.00 | 1 793 784.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 632.00 | |
FQ Other income | | | 235.00 | |
FR Total operating income (I) | | | 1 795 651.00 | |
FW Other purchases and external expenses | | | 564 244.00 | |
FX Taxes, duties, and similar payments | | | 22 518.00 | |
FY Salaries and Wages | | | 832 591.00 | |
FZ Social Security Contributions | | | 267 969.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 320.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 55 806.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 1 743 458.00 | |
GG - OPERATING RESULT (I - II) | | | 52 193.00 | |
GL Other interest and similar income | | | 1 054.00 | |
GP Total financial income (V) | | | 1 054.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 054.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 53 247.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 1.00 | | |
HD Total exceptional income (VII) | | 1.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1.00 | | |
HK Income tax | 14 274.00 | 88 034.00 | | 14 274.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 796 705.00 | 1 802 211.00 | | 1 796 705.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 757 732.00 | 1 576 456.00 | | 1 757 732.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 38 973.00 | 225 755.00 | | 38 973.00 |
| |
| 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 | 103 083.00 | | | 103 083.00 |
I4 DECREASES Grand Total | | | 103 083.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 103 083.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 103 083.00 | | | 103 083.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 102 764.00 | 320.00 | | 102 764.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 102 764.00 | 320.00 | | 102 764.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 31 799.00 | 55 806.00 | 7 436.00 | 31 799.00 |
7C Grand total | 31 799.00 | 55 806.00 | 7 436.00 | 31 799.00 |
UE of which provisions and reversals: - Operating | | 55 806.00 | 7 436.00 | |
| |
| 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 | 437 335.00 | 437 335.00 | | 437 335.00 |
8C Staff and Related Accounts | 77 630.00 | 77 630.00 | | 77 630.00 |
8D Social Security and Other Social Organizations | 102 399.00 | 102 399.00 | | 102 399.00 |
UX Other trade receivables | 538 440.00 | 538 440.00 | | 538 440.00 |
VB VAT | 1 036.00 | 1 036.00 | | 1 036.00 |
VC Group and associates | 755 640.00 | 755 640.00 | | 755 640.00 |
VG Loans with a maturity of up to one year at origin | 10 480.00 | 10 480.00 | | 10 480.00 |
VI Group and Associates | 677.00 | 677.00 | | 677.00 |
VP Miscellaneous | 1 774.00 | 1 774.00 | | 1 774.00 |
VQ Other Taxes, Duties, and Similar Debts | 20 675.00 | 20 675.00 | | 20 675.00 |
VS Prepaid expenses | 709.00 | 709.00 | | 709.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 297 598.00 | 1 297 598.00 | | 1 297 598.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 649 197.00 | 649 197.00 | | 649 197.00 |
