| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 10 000.00 | | 10 000.00 | 10 000.00 |
BH Other financial assets | 2 100.00 | | 2 100.00 | 2 100.00 |
BJ TOTAL (I) | 12 100.00 | | 12 100.00 | 12 100.00 |
BX Customers and related accounts | 902.00 | | 902.00 | 902.00 |
BZ Other receivables | 106 677.00 | | 106 677.00 | 106 677.00 |
CF Cash and cash equivalents | 73 004.00 | | 73 004.00 | 73 004.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 180 583.00 | | 180 583.00 | 180 583.00 |
CO Grand total (0 to V) | 192 683.00 | | 192 683.00 | 192 683.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 203.00 | 16 203.00 | | 16 203.00 |
DD Legal reserve (1) | 1 620.00 | | | 1 620.00 |
DG Other reserves | 1 473.00 | | | 1 473.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 70 794.00 | 3 095.00 | | 70 794.00 |
DL TOTAL (I) | 90 091.00 | 19 297.00 | | 90 091.00 |
DU Loans and Debts from Credit Institutions (3) | 12.00 | 182.00 | | 12.00 |
DX Trade payables and related accounts | 5 900.00 | 43 094.00 | | 5 900.00 |
DY Tax and social security liabilities | 19 583.00 | 38 986.00 | | 19 583.00 |
EA Other liabilities | 77 098.00 | 71 631.00 | | 77 098.00 |
EC TOTAL (IV) | 102 592.00 | 153 894.00 | | 102 592.00 |
EE Grand total (I to V) | 192 683.00 | 173 191.00 | | 192 683.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 284 755.00 | | 284 755.00 | 284 755.00 |
FJ Net sales | 284 755.00 | | 284 755.00 | 284 755.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 219.00 | |
FQ Other income | | | 54.00 | |
FR Total operating income (I) | | | 287 028.00 | |
FW Other purchases and external expenses | | | 145 293.00 | |
FX Taxes, duties, and similar payments | | | 3 807.00 | |
FY Salaries and Wages | | | 47 223.00 | |
FZ Social Security Contributions | | | 19 861.00 | |
GE Other Expenses | | | 50.00 | |
GF Total Operating Expenses (II) | | | 216 234.00 | |
GG - OPERATING RESULT (I - II) | | | 70 794.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 70 794.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 26.00 | | |
HH Total exceptional expenses (VIII) | | 26.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -26.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 287 028.00 | 730 431.00 | | 287 028.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 216 234.00 | 727 337.00 | | 216 234.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 70 794.00 | 3 095.00 | | 70 794.00 |
| |
| 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 | 12 100.00 | | | 12 100.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 100.00 | |
I4 DECREASES Grand Total | | | 12 100.00 | |
IO DECREASES Total including other intangible assets | | | 10 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 000.00 | | | 10 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 100.00 | | | 2 100.00 |
| |
| 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 | 5 900.00 | 5 900.00 | | 5 900.00 |
8D Social Security and Other Social Organizations | 7 816.00 | 7 816.00 | | 7 816.00 |
8K Other liabilities (including liabilities related to repo transactions) | 77 098.00 | 77 098.00 | | 77 098.00 |
UT Other financial assets | 2 100.00 | | | 2 100.00 |
UX Other trade receivables | 902.00 | | | 902.00 |
UY Staff and related accounts | 1 411.00 | | | 1 411.00 |
VB VAT | 33 785.00 | | | 33 785.00 |
VG Loans with a maturity of up to one year at origin | 12.00 | 12.00 | | 12.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 222.00 | 2 222.00 | | 2 222.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 71 481.00 | | | 71 481.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 109 679.00 | 107 579.00 | 2 100.00 | 109 679.00 |
VW VAT | 9 544.00 | 9 544.00 | | 9 544.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 102 592.00 | 102 592.00 | | 102 592.00 |
