| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 457.00 | 457.00 | | 457.00 |
AT Other tangible assets | 1 482.00 | 1 482.00 | | 1 482.00 |
BJ TOTAL (I) | 6 422.00 | 5 439.00 | 983.00 | 6 422.00 |
BX Customers and related accounts | 132 066.00 | | 132 066.00 | 132 066.00 |
BZ Other receivables | 28 200.00 | | 28 200.00 | 28 200.00 |
CF Cash and cash equivalents | 9 751.00 | | 9 751.00 | 9 751.00 |
CH Prepaid expenses | 4 780.00 | | 4 780.00 | 4 780.00 |
CJ TOTAL (II) | 174 797.00 | | 174 797.00 | 174 797.00 |
CO Grand total (0 to V) | 181 220.00 | 5 439.00 | 175 780.00 | 181 220.00 |
CU Other investments | 983.00 | | 983.00 | 983.00 |
CX Development or Research and Development Expenses | 3 500.00 | 3 500.00 | | 3 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 63 714.00 | 60 078.00 | | 63 714.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 634.00 | 3 636.00 | | 2 634.00 |
DL TOTAL (I) | 77 348.00 | 74 714.00 | | 77 348.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 000.00 | | | 25 000.00 |
DX Trade payables and related accounts | 6 674.00 | 22 622.00 | | 6 674.00 |
DY Tax and social security liabilities | 23 699.00 | 15 705.00 | | 23 699.00 |
EA Other liabilities | 43 059.00 | 40 119.00 | | 43 059.00 |
EC TOTAL (IV) | 98 433.00 | 78 446.00 | | 98 433.00 |
EE Grand total (I to V) | 175 780.00 | 153 159.00 | | 175 780.00 |
EG Accrued income and payables due within one year | 98 433.00 | 78 446.00 | | 98 433.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 84 018.00 | | 84 018.00 | 84 018.00 |
FJ Net sales | 84 018.00 | | 84 018.00 | 84 018.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 84 018.00 | |
FW Other purchases and external expenses | | | 78 663.00 | |
FX Taxes, duties, and similar payments | | | 1 020.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 491.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 80 176.00 | |
GG - OPERATING RESULT (I - II) | | | 3 842.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 111.00 | |
GP Total financial income (V) | | | 111.00 | |
GR Interest and similar expenses | | | 2.00 | |
GU Total financial expenses (VI) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 109.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 951.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 2 894.00 | | |
HH Total exceptional expenses (VIII) | | 2 894.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -2 894.00 | | |
HK Income tax | 1 317.00 | 1 818.00 | | 1 317.00 |
HL TOTAL REVENUE (I + III + V + VII) | 84 129.00 | 85 954.00 | | 84 129.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 81 495.00 | 82 319.00 | | 81 495.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 634.00 | 3 636.00 | | 2 634.00 |
| |
| 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 | 6 422.00 | | | 6 422.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 3 500.00 | | | 3 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 983.00 | |
I4 DECREASES Grand Total | | | 6 422.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3 500.00 | |
IO DECREASES Total including other intangible assets | | | 457.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 482.00 | |
KD ACQUISITIONS Total including other intangible assets | 457.00 | | | 457.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 482.00 | | | 1 482.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 983.00 | | | 983.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 491.00 | 491.00 | | 4 491.00 |
CY DEPRECIATION Start-up, development, or research expenses | 3 009.00 | 491.00 | | 3 009.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 482.00 | | | 1 482.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
6A on fixed assets – intangible | 457.00 | | | 457.00 |
7B Total provisions for depreciation | 457.00 | | | 457.00 |
7C Grand total | 457.00 | | | 457.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 25 000.00 | 25 000.00 | | 25 000.00 |
8B Suppliers and Related Accounts | 6 674.00 | 6 674.00 | | 6 674.00 |
8K Other liabilities (including liabilities related to repo transactions) | 43 059.00 | 43 059.00 | | 43 059.00 |
UX Other trade receivables | 132 066.00 | | | 132 066.00 |
VB VAT | 20 597.00 | | | 20 597.00 |
VC Group and associates | 504.00 | | | 504.00 |
VQ Other Taxes, Duties, and Similar Debts | 505.00 | 505.00 | | 505.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 100.00 | | | 7 100.00 |
VS Prepaid expenses | 4 780.00 | | | 4 780.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 165 046.00 | 165 046.00 | | 165 046.00 |
VW VAT | 23 194.00 | 23 194.00 | | 23 194.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 98 433.00 | 98 433.00 | | 98 433.00 |
