| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 7 500.00 | | 7 500.00 | 7 500.00 |
AT Other tangible assets | 3 182.00 | 2 397.00 | 786.00 | 3 182.00 |
BJ TOTAL (I) | 10 682.00 | 2 397.00 | 8 286.00 | 10 682.00 |
BX Customers and related accounts | 23 976.00 | | 23 976.00 | 23 976.00 |
BZ Other receivables | 4 482.00 | | 4 482.00 | 4 482.00 |
CF Cash and cash equivalents | 136 080.00 | | 136 080.00 | 136 080.00 |
CJ TOTAL (II) | 164 538.00 | | 164 538.00 | 164 538.00 |
CO Grand total (0 to V) | 175 221.00 | 2 397.00 | 172 824.00 | 175 221.00 |
| |
| 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 |
DH Retained earnings | 96 847.00 | 60 326.00 | | 96 847.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 779.00 | 36 520.00 | | 30 779.00 |
DL TOTAL (I) | 138 626.00 | 107 847.00 | | 138 626.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 332.00 | 2 256.00 | | 16 332.00 |
DX Trade payables and related accounts | 2 141.00 | 3 101.00 | | 2 141.00 |
DY Tax and social security liabilities | 15 725.00 | 12 310.00 | | 15 725.00 |
EA Other liabilities | | 6 232.00 | | |
EC TOTAL (IV) | 34 198.00 | 23 899.00 | | 34 198.00 |
EE Grand total (I to V) | 172 824.00 | 131 746.00 | | 172 824.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 90 040.00 | | 90 040.00 | 90 040.00 |
FJ Net sales | 90 040.00 | | 90 040.00 | 90 040.00 |
FR Total operating income (I) | | | 90 040.00 | |
FW Other purchases and external expenses | | | 23 523.00 | |
FX Taxes, duties, and similar payments | | | 732.00 | |
FY Salaries and Wages | | | 18 764.00 | |
FZ Social Security Contributions | | | 7 584.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 682.00 | |
GE Other Expenses | | | 2 616.00 | |
GF Total Operating Expenses (II) | | | 53 901.00 | |
GG - OPERATING RESULT (I - II) | | | 36 139.00 | |
GL Other interest and similar income | | | 50.00 | |
GP Total financial income (V) | | | 50.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 50.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 189.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 46.00 | 100.00 | | 46.00 |
HD Total exceptional income (VII) | 46.00 | 100.00 | | 46.00 |
HE Exceptional expenses on management operations | 24.00 | | | 24.00 |
HH Total exceptional expenses (VIII) | 24.00 | | | 24.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 22.00 | 100.00 | | 22.00 |
HK Income tax | 5 432.00 | 7 373.00 | | 5 432.00 |
HL TOTAL REVENUE (I + III + V + VII) | 90 137.00 | 82 071.00 | | 90 137.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 59 357.00 | 45 550.00 | | 59 357.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 30 779.00 | 36 520.00 | | 30 779.00 |
| |
| 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 | 10 682.00 | | | 10 682.00 |
I4 DECREASES Grand Total | | | 10 682.00 | |
IO DECREASES Total including other intangible assets | | | 7 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 182.00 | |
KD ACQUISITIONS Total including other intangible assets | 7 500.00 | | | 7 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 182.00 | | | 3 182.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 714.00 | 682.00 | | 1 714.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 714.00 | 682.00 | | 1 714.00 |
| |
| 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 | 2 141.00 | 2 141.00 | | 2 141.00 |
8C Staff and Related Accounts | 1 927.00 | 1 927.00 | | 1 927.00 |
8D Social Security and Other Social Organizations | 3 141.00 | 3 141.00 | | 3 141.00 |
UX Other trade receivables | 23 976.00 | | | 23 976.00 |
VB VAT | 4 182.00 | | | 4 182.00 |
VI Group and Associates | 16 332.00 | 16 332.00 | | 16 332.00 |
VM Income taxes | 300.00 | | | 300.00 |
VQ Other Taxes, Duties, and Similar Debts | 265.00 | 265.00 | | 265.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 458.00 | 28 458.00 | | 28 458.00 |
VW VAT | 10 393.00 | 10 393.00 | | 10 393.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 198.00 | 34 198.00 | | 34 198.00 |
