| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 53 000.00 | 7 574.00 | 45 426.00 | 53 000.00 |
BH Other financial assets | 1 000.00 | | 1 000.00 | 1 000.00 |
BJ TOTAL (I) | 54 000.00 | 7 574.00 | 46 426.00 | 54 000.00 |
BP Services in progress | 95 000.00 | | 95 000.00 | 95 000.00 |
BX Customers and related accounts | 143 672.00 | | 143 672.00 | 143 672.00 |
BZ Other receivables | 45 904.00 | | 45 904.00 | 45 904.00 |
CF Cash and cash equivalents | 250.00 | | 250.00 | 250.00 |
CH Prepaid expenses | 3 818.00 | | 3 818.00 | 3 818.00 |
CJ TOTAL (II) | 288 645.00 | | 288 645.00 | 288 645.00 |
CO Grand total (0 to V) | 342 645.00 | 7 574.00 | 335 071.00 | 342 645.00 |
| |
| 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 |
DH Retained earnings | 12 327.00 | | | 12 327.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 831.00 | 12 327.00 | | 33 831.00 |
DL TOTAL (I) | 48 157.00 | 14 327.00 | | 48 157.00 |
DU Loans and Debts from Credit Institutions (3) | 72 398.00 | 91 941.00 | | 72 398.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 962.00 | 9 962.00 | | 9 962.00 |
DW Advances and down payments received on current orders | 9 622.00 | | | 9 622.00 |
DX Trade payables and related accounts | 135 393.00 | 62 361.00 | | 135 393.00 |
DY Tax and social security liabilities | 52 379.00 | 36 182.00 | | 52 379.00 |
EA Other liabilities | 7 160.00 | 5 230.00 | | 7 160.00 |
EC TOTAL (IV) | 286 914.00 | 205 675.00 | | 286 914.00 |
EE Grand total (I to V) | 335 071.00 | 220 002.00 | | 335 071.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 574 475.00 | | 574 475.00 | 574 475.00 |
FJ Net sales | 574 475.00 | | 574 475.00 | 574 475.00 |
FM Inventory production | | | 43 450.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 396.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 622 327.00 | |
FU Purchases of raw materials and other supplies | | | 62 496.00 | |
FW Other purchases and external expenses | | | 245 040.00 | |
FX Taxes, duties, and similar payments | | | 2 517.00 | |
FY Salaries and Wages | | | 192 505.00 | |
FZ Social Security Contributions | | | 70 159.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 574.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 580 298.00 | |
GG - OPERATING RESULT (I - II) | | | 42 029.00 | |
GR Interest and similar expenses | | | 1 204.00 | |
GU Total financial expenses (VI) | | | 1 204.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 204.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 40 826.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 519.00 | 305.00 | | 519.00 |
HH Total exceptional expenses (VIII) | 519.00 | 305.00 | | 519.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -519.00 | -305.00 | | -519.00 |
HK Income tax | 6 476.00 | 1 053.00 | | 6 476.00 |
HL TOTAL REVENUE (I + III + V + VII) | 622 327.00 | 365 544.00 | | 622 327.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 588 497.00 | 353 217.00 | | 588 497.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 831.00 | 12 327.00 | | 33 831.00 |
| |
| 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 | 54 000.00 | | | 54 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 000.00 | |
I4 DECREASES Grand Total | | | 54 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 53 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 53 000.00 | | | 53 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 000.00 | | | 1 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 7 574.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 7 574.00 | | |
| |
| 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 | 135 393.00 | 135 393.00 | | 135 393.00 |
8C Staff and Related Accounts | 8 808.00 | 8 808.00 | | 8 808.00 |
8D Social Security and Other Social Organizations | 21 022.00 | 21 022.00 | | 21 022.00 |
8E Income Taxes | 6 476.00 | 6 476.00 | | 6 476.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 160.00 | 7 160.00 | | 7 160.00 |
UT Other financial assets | 1 000.00 | | 1 000.00 | 1 000.00 |
UX Other trade receivables | 143 672.00 | 143 672.00 | | 143 672.00 |
VB VAT | 44 019.00 | 44 019.00 | | 44 019.00 |
VH Loans with a maturity of more than one year at origin | 72 398.00 | 19 827.00 | 52 571.00 | 72 398.00 |
VI Group and Associates | 9 962.00 | 9 962.00 | | 9 962.00 |
VK Loans repaid during the year | 19 542.00 | | | 19 542.00 |
VQ Other Taxes, Duties, and Similar Debts | 720.00 | 720.00 | | 720.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 885.00 | 1 885.00 | | 1 885.00 |
VS Prepaid expenses | 3 818.00 | 3 818.00 | | 3 818.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 194 395.00 | 193 395.00 | 1 000.00 | 194 395.00 |
VW VAT | 15 353.00 | 15 353.00 | | 15 353.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 277 292.00 | 224 721.00 | 52 571.00 | 277 292.00 |
