| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 114.00 | 114.00 | | 114.00 |
AR Technical installations, industrial equipment and tools | 1 398.00 | 401.00 | 997.00 | 1 398.00 |
BH Other financial assets | 2 151.00 | | 2 151.00 | 2 151.00 |
BJ TOTAL (I) | 3 663.00 | 515.00 | 3 148.00 | 3 663.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 37 436.00 | | 37 436.00 | 37 436.00 |
BZ Other receivables | 9 570.00 | | 9 570.00 | 9 570.00 |
CF Cash and cash equivalents | 4 234.00 | | 4 234.00 | 4 234.00 |
CH Prepaid expenses | 107.00 | | 107.00 | 107.00 |
CJ TOTAL (II) | 51 347.00 | | 51 347.00 | 51 347.00 |
CO Grand total (0 to V) | 55 010.00 | 515.00 | 54 495.00 | 55 010.00 |
| |
| 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 |
DH Retained earnings | -5 606.00 | | | -5 606.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 668.00 | -5 606.00 | | 25 668.00 |
DL TOTAL (I) | 25 062.00 | -606.00 | | 25 062.00 |
DV Miscellaneous Loans and Financial Debts (4) | 57.00 | 57.00 | | 57.00 |
DW Advances and down payments received on current orders | 1 900.00 | 11 776.00 | | 1 900.00 |
DX Trade payables and related accounts | 5 750.00 | 5 747.00 | | 5 750.00 |
DY Tax and social security liabilities | 17 344.00 | 16 862.00 | | 17 344.00 |
EA Other liabilities | 4 382.00 | 2 212.00 | | 4 382.00 |
EC TOTAL (IV) | 29 432.00 | 36 654.00 | | 29 432.00 |
EE Grand total (I to V) | 54 495.00 | 36 047.00 | | 54 495.00 |
EG Accrued income and payables due within one year | 27 532.00 | 24 878.00 | | 27 532.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 219 351.00 | |
FJ Net sales | | | 219 351.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 219 353.00 | |
FU Purchases of raw materials and other supplies | | | 50 580.00 | |
FW Other purchases and external expenses | | | 59 426.00 | |
FX Taxes, duties, and similar payments | | | 2 111.00 | |
FY Salaries and Wages | | | 50 852.00 | |
FZ Social Security Contributions | | | 27 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 291.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 190 264.00 | |
GG - OPERATING RESULT (I - II) | | | 29 088.00 | |
GR Interest and similar expenses | | | 30.00 | |
GU Total financial expenses (VI) | | | 30.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -30.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 059.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 736.00 | 437.00 | | 736.00 |
HH Total exceptional expenses (VIII) | 736.00 | 437.00 | | 736.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -736.00 | -437.00 | | -736.00 |
HK Income tax | 2 654.00 | | | 2 654.00 |
HL TOTAL REVENUE (I + III + V + VII) | 219 353.00 | 243 902.00 | | 219 353.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 193 684.00 | 249 508.00 | | 193 684.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 668.00 | -5 606.00 | | 25 668.00 |
HP References: Equipment leasing | 4 305.00 | 4 111.00 | | 4 305.00 |
| |
| 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 | 3 663.00 | | | 3 663.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 114.00 | | | 114.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 151.00 | |
I4 DECREASES Grand Total | | | 3 663.00 | |
IN DECREASES Start-up, development, or research expenses | | | 114.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 398.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 398.00 | | | 1 398.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 151.00 | | | 2 151.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 224.00 | 291.00 | | 224.00 |
CY DEPRECIATION Start-up, development, or research expenses | 103.00 | 11.00 | | 103.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 122.00 | 280.00 | | 122.00 |
| |
| 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 | 5 750.00 | 5 750.00 | | 5 750.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 439.00 | 4 439.00 | | 4 439.00 |
UT Other financial assets | 2 151.00 | | | 2 151.00 |
VS Prepaid expenses | 107.00 | | | 107.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 49 264.00 | 47 113.00 | 2 151.00 | 49 264.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 532.00 | 27 532.00 | | 27 532.00 |
