| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 140.00 | 3 140.00 | | 3 140.00 |
AT Other tangible assets | 6 982.00 | 4 875.00 | 2 107.00 | 6 982.00 |
BJ TOTAL (I) | 147 872.00 | 17 515.00 | 130 357.00 | 147 872.00 |
BX Customers and related accounts | 31 410.00 | | 31 410.00 | 31 410.00 |
BZ Other receivables | 31 981.00 | | 31 981.00 | 31 981.00 |
CF Cash and cash equivalents | 64 454.00 | | 64 454.00 | 64 454.00 |
CH Prepaid expenses | 6 286.00 | | 6 286.00 | 6 286.00 |
CJ TOTAL (II) | 134 132.00 | | 134 132.00 | 134 132.00 |
CO Grand total (0 to V) | 282 004.00 | 17 515.00 | 264 489.00 | 282 004.00 |
CU Other investments | 137 750.00 | 9 500.00 | 128 250.00 | 137 750.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 31 255.00 | 18 428.00 | | 31 255.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 87 051.00 | 20 527.00 | | 87 051.00 |
DL TOTAL (I) | 162 306.00 | 82 955.00 | | 162 306.00 |
DU Loans and Debts from Credit Institutions (3) | 12 663.00 | 26 145.00 | | 12 663.00 |
DV Miscellaneous Loans and Financial Debts (4) | 31 583.00 | 58 546.00 | | 31 583.00 |
DX Trade payables and related accounts | 10 015.00 | 5 280.00 | | 10 015.00 |
DY Tax and social security liabilities | 41 628.00 | 33 261.00 | | 41 628.00 |
EA Other liabilities | 6 293.00 | 4 802.00 | | 6 293.00 |
EC TOTAL (IV) | 102 183.00 | 128 034.00 | | 102 183.00 |
EE Grand total (I to V) | 264 489.00 | 210 988.00 | | 264 489.00 |
EG Accrued income and payables due within one year | 102 183.00 | 115 393.00 | | 102 183.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 353 628.00 | | 353 628.00 | 353 628.00 |
FJ Net sales | 353 628.00 | | 353 628.00 | 353 628.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 919.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 354 550.00 | |
FW Other purchases and external expenses | | | 44 950.00 | |
FX Taxes, duties, and similar payments | | | 12 509.00 | |
FY Salaries and Wages | | | 174 428.00 | |
FZ Social Security Contributions | | | 68 614.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 513.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 302 016.00 | |
GG - OPERATING RESULT (I - II) | | | 52 534.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 10 008.00 | |
GL Other interest and similar income | | | 209.00 | |
GP Total financial income (V) | | | 10 217.00 | |
GQ Financial allocations to depreciation and provisions | | | 9 500.00 | |
GR Interest and similar expenses | | | 1 441.00 | |
GU Total financial expenses (VI) | | | 10 941.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -724.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 51 810.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 919.00 | 231.00 | | 919.00 |
HB Exceptional income from capital transactions | 55 000.00 | 550.00 | | 55 000.00 |
HD Total exceptional income (VII) | 55 000.00 | 550.00 | | 55 000.00 |
HE Exceptional expenses on management operations | 78.00 | | | 78.00 |
HF Exceptional expenses on capital transactions | 9 440.00 | 2 036.00 | | 9 440.00 |
HH Total exceptional expenses (VIII) | 9 518.00 | 2 036.00 | | 9 518.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 45 482.00 | -1 487.00 | | 45 482.00 |
HK Income tax | 10 241.00 | 2 859.00 | | 10 241.00 |
HL TOTAL REVENUE (I + III + V + VII) | 419 767.00 | 296 926.00 | | 419 767.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 332 716.00 | 276 398.00 | | 332 716.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 87 051.00 | 20 527.00 | | 87 051.00 |
| |
| 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 | 156 795.00 | | 517.00 | 156 795.00 |
I3 DECREASES Total Financial Fixed Assets | | 9 440.00 | 137 750.00 | |
I4 DECREASES Grand Total | | 9 440.00 | 147 872.00 | |
IO DECREASES Total including other intangible assets | | | 3 140.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 982.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 140.00 | | | 3 140.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 465.00 | | 517.00 | 6 465.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 147 190.00 | | | 147 190.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 502.00 | 1 513.00 | | 6 502.00 |
PE DEPRECIATION Total including other intangible assets | 3 140.00 | | | 3 140.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 362.00 | 1 513.00 | | 3 362.00 |
