| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 5 000.00 | | 5 000.00 | 5 000.00 |
BJ TOTAL (I) | 5 000.00 | | 5 000.00 | 5 000.00 |
BV Advances and down payments on orders | 5 907.00 | | 5 907.00 | 5 907.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 2 329.00 | | 2 329.00 | 2 329.00 |
CF Cash and cash equivalents | 26 660.00 | | 26 660.00 | 26 660.00 |
CJ TOTAL (II) | 34 896.00 | | 34 896.00 | 34 896.00 |
CO Grand total (0 to V) | 39 896.00 | | 39 896.00 | 39 896.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 13 361.00 | 13 361.00 | | 13 361.00 |
DH Retained earnings | -16 796.00 | -21 794.00 | | -16 796.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 847.00 | 4 997.00 | | 1 847.00 |
DL TOTAL (I) | 611.00 | -1 235.00 | | 611.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 511.00 | 99 303.00 | | 9 511.00 |
DX Trade payables and related accounts | 6 775.00 | 23 979.00 | | 6 775.00 |
DY Tax and social security liabilities | 22 997.00 | 42 525.00 | | 22 997.00 |
EC TOTAL (IV) | 39 284.00 | 165 807.00 | | 39 284.00 |
EE Grand total (I to V) | 39 896.00 | 164 572.00 | | 39 896.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 372 995.00 | | 372 995.00 | 372 995.00 |
FJ Net sales | 372 995.00 | | 372 995.00 | 372 995.00 |
FO Operating subsidies | | | 7 333.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 833.00 | |
FQ Other income | | | 156.00 | |
FR Total operating income (I) | | | 385 318.00 | |
FW Other purchases and external expenses | | | 111 839.00 | |
FX Taxes, duties, and similar payments | | | 2 692.00 | |
FY Salaries and Wages | | | 209 328.00 | |
FZ Social Security Contributions | | | 54 958.00 | |
GE Other Expenses | | | 3 837.00 | |
GF Total Operating Expenses (II) | | | 382 657.00 | |
GG - OPERATING RESULT (I - II) | | | 2 661.00 | |
GR Interest and similar expenses | | | 813.00 | |
GU Total financial expenses (VI) | | | 813.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -813.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 847.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 833.00 | | | 4 833.00 |
HL TOTAL REVENUE (I + III + V + VII) | 385 318.00 | 378 982.00 | | 385 318.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 383 471.00 | 373 985.00 | | 383 471.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 847.00 | 4 997.00 | | 1 847.00 |
| |
| 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 | 5 000.00 | | | 5 000.00 |
I4 DECREASES Grand Total | | | 5 000.00 | |
IO DECREASES Total including other intangible assets | | | 5 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 000.00 | | | 5 000.00 |
| |
| 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 | 6 775.00 | 6 775.00 | | 6 775.00 |
8C Staff and Related Accounts | 12 103.00 | 12 103.00 | | 12 103.00 |
8D Social Security and Other Social Organizations | 7 703.00 | 7 703.00 | | 7 703.00 |
VB VAT | 386.00 | 386.00 | | 386.00 |
VI Group and Associates | 9 511.00 | 9 511.00 | | 9 511.00 |
VN Other taxes, similar payments | 1 943.00 | 1 943.00 | | 1 943.00 |
VQ Other Taxes, Duties, and Similar Debts | 352.00 | 352.00 | | 352.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 329.00 | 2 329.00 | | 2 329.00 |
VW VAT | 2 838.00 | 2 838.00 | | 2 838.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 39 284.00 | 39 284.00 | | 39 284.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | 4.00 | | 1.00 |
