| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 15 245.00 | 15 245.00 | | 15 245.00 |
AR Technical installations, industrial equipment and tools | 900.00 | 900.00 | | 900.00 |
BJ TOTAL (I) | 16 145.00 | 16 145.00 | | 16 145.00 |
BX Customers and related accounts | 227 462.00 | | 227 462.00 | 227 462.00 |
BZ Other receivables | 478 231.00 | | 478 231.00 | 478 231.00 |
CF Cash and cash equivalents | 61 366.00 | | 61 366.00 | 61 366.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 767 059.00 | | 767 059.00 | 767 059.00 |
CO Grand total (0 to V) | 783 204.00 | 16 145.00 | 767 059.00 | 783 204.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 56 000.00 | 56 000.00 | | 56 000.00 |
DD Legal reserve (1) | 5 600.00 | 5 600.00 | | 5 600.00 |
DG Other reserves | 120 000.00 | 110 000.00 | | 120 000.00 |
DH Retained earnings | 856.00 | 1 908.00 | | 856.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 712.00 | 8 948.00 | | 10 712.00 |
DL TOTAL (I) | 193 168.00 | 182 456.00 | | 193 168.00 |
DP Provisions for Risks | 35 630.00 | | | 35 630.00 |
DR TOTAL (IV) | 35 630.00 | | | 35 630.00 |
DV Miscellaneous Loans and Financial Debts (4) | 286 191.00 | 525 226.00 | | 286 191.00 |
DX Trade payables and related accounts | 29 574.00 | 6 405.00 | | 29 574.00 |
DY Tax and social security liabilities | 222 496.00 | 166 194.00 | | 222 496.00 |
EC TOTAL (IV) | 538 261.00 | 697 824.00 | | 538 261.00 |
EE Grand total (I to V) | 767 059.00 | 880 280.00 | | 767 059.00 |
EI Including equity loans | 286 191.00 | | | 286 191.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 292 626.00 | | 1 292 626.00 | 1 292 626.00 |
FJ Net sales | 1 292 626.00 | | 1 292 626.00 | 1 292 626.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 326.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 1 304 961.00 | |
FW Other purchases and external expenses | | | 553 371.00 | |
FX Taxes, duties, and similar payments | | | 25 956.00 | |
FY Salaries and Wages | | | 523 437.00 | |
FZ Social Security Contributions | | | 156 545.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 1 259 312.00 | |
GG - OPERATING RESULT (I - II) | | | 45 649.00 | |
GL Other interest and similar income | | | 2 222.00 | |
GP Total financial income (V) | | | 2 222.00 | |
GR Interest and similar expenses | | | 1 529.00 | |
GU Total financial expenses (VI) | | | 1 529.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 693.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 46 342.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 230 000.00 | | |
HD Total exceptional income (VII) | | 230 000.00 | | |
HG Exceptional depreciation and provisions | 35 630.00 | | | 35 630.00 |
HH Total exceptional expenses (VIII) | 35 630.00 | | | 35 630.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -35 630.00 | 230 000.00 | | -35 630.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 307 183.00 | 1 416 635.00 | | 1 307 183.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 296 471.00 | 1 407 687.00 | | 1 296 471.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 712.00 | 8 948.00 | | 10 712.00 |
| |
| 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 | 16 145.00 | | | 16 145.00 |
I4 DECREASES Grand Total | | | 16 145.00 | |
IO DECREASES Total including other intangible assets | | | 15 245.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 900.00 | |
KD ACQUISITIONS Total including other intangible assets | 15 245.00 | | | 15 245.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 900.00 | | | 900.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 145.00 | | | 16 145.00 |
PE DEPRECIATION Total including other intangible assets | 15 245.00 | | | 15 245.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 900.00 | | | 900.00 |
| |
| 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 | 29 574.00 | 29 574.00 | | 29 574.00 |
8K Other liabilities (including liabilities related to repo transactions) | 286 191.00 | 286 191.00 | | 286 191.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 705 694.00 | 705 694.00 | | 705 694.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 538 261.00 | 538 261.00 | | 538 261.00 |
