| |
| 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 | 590.00 | 118.00 | 472.00 | 590.00 |
AT Other tangible assets | 1 290.00 | 1 290.00 | | 1 290.00 |
BJ TOTAL (I) | 1 880.00 | 1 408.00 | 472.00 | 1 880.00 |
BL Raw materials, supplies | | | | |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 18 575.00 | | 18 575.00 | 18 575.00 |
BZ Other receivables | 16 180.00 | | 16 180.00 | 16 180.00 |
CF Cash and cash equivalents | 10 833.00 | | 10 833.00 | 10 833.00 |
CH Prepaid expenses | 2 162.00 | | 2 162.00 | 2 162.00 |
CJ TOTAL (II) | 47 750.00 | | 47 750.00 | 47 750.00 |
CO Grand total (0 to V) | 49 629.00 | 1 408.00 | 48 221.00 | 49 629.00 |
| |
| 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 | 13 510.00 | | | 13 510.00 |
DH Retained earnings | | -2 635.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 240.00 | 16 144.00 | | 4 240.00 |
DL TOTAL (I) | 23 250.00 | 19 010.00 | | 23 250.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 452.00 | 1 452.00 | | 1 452.00 |
DX Trade payables and related accounts | 4 038.00 | 7 907.00 | | 4 038.00 |
DY Tax and social security liabilities | 19 482.00 | 17 109.00 | | 19 482.00 |
EC TOTAL (IV) | 24 971.00 | 26 468.00 | | 24 971.00 |
EE Grand total (I to V) | 48 221.00 | 45 478.00 | | 48 221.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 280 487.00 | |
FJ Net sales | | | 280 487.00 | |
FQ Other income | | | 164.00 | |
FR Total operating income (I) | | | 280 650.00 | |
FV Inventory change (raw materials and supplies) | | | 7 269.00 | |
FW Other purchases and external expenses | | | 107 351.00 | |
FX Taxes, duties, and similar payments | | | 1 854.00 | |
FY Salaries and Wages | | | 102 654.00 | |
FZ Social Security Contributions | | | 59 996.00 | |
GB Operating Expenses - Provisions | | | 398.00 | |
GE Other Expenses | | | 81.00 | |
GF Total Operating Expenses (II) | | | 279 602.00 | |
GG - OPERATING RESULT (I - II) | | | 1 048.00 | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 048.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 4 000.00 | | | 4 000.00 |
HH Total exceptional expenses (VIII) | 808.00 | 541.00 | | 808.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 192.00 | -541.00 | | 3 192.00 |
HL TOTAL REVENUE (I + III + V + VII) | 284 650.00 | 230 803.00 | | 284 650.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 280 410.00 | 214 658.00 | | 280 410.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 240.00 | 16 144.00 | | 4 240.00 |
| |
| 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 | 10 441.00 | | | 10 441.00 |
I4 DECREASES Grand Total | | | 1 880.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 880.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 441.00 | | | 10 441.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 571.00 | 398.00 | 8 561.00 | 9 571.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 571.00 | 398.00 | 8 561.00 | 9 571.00 |
| |
| 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 | 4 038.00 | 4 038.00 | | 4 038.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 452.00 | 1 452.00 | | 1 452.00 |
UX Other trade receivables | 18 575.00 | 18 575.00 | | 18 575.00 |
VP Miscellaneous | 16 180.00 | 16 180.00 | | 16 180.00 |
VQ Other Taxes, Duties, and Similar Debts | 19 482.00 | 19 482.00 | | 19 482.00 |
VS Prepaid expenses | 2 162.00 | 2 162.00 | | 2 162.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 917.00 | 36 917.00 | | 36 917.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 971.00 | 24 971.00 | | 24 971.00 |
