| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 39 027.00 | 39 027.00 | | 39 027.00 |
AT Other tangible assets | 67 787.00 | 67 787.00 | | 67 787.00 |
BH Other financial assets | 4 652.00 | | 4 652.00 | 4 652.00 |
BJ TOTAL (I) | 111 466.00 | 106 814.00 | 4 652.00 | 111 466.00 |
BX Customers and related accounts | 116 784.00 | | 116 784.00 | 116 784.00 |
BZ Other receivables | 26 289.00 | | 26 289.00 | 26 289.00 |
CF Cash and cash equivalents | 162 862.00 | | 162 862.00 | 162 862.00 |
CH Prepaid expenses | 92 189.00 | | 92 189.00 | 92 189.00 |
CJ TOTAL (II) | 398 125.00 | | 398 125.00 | 398 125.00 |
CO Grand total (0 to V) | 509 592.00 | 106 814.00 | 402 778.00 | 509 592.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | | | 4 000.00 |
DG Other reserves | 204 000.00 | | | 204 000.00 |
DH Retained earnings | 1 381.00 | | | 1 381.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 750.00 | | | 9 750.00 |
DL TOTAL (I) | 259 131.00 | | | 259 131.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 214.00 | | | 22 214.00 |
DX Trade payables and related accounts | 68 108.00 | | | 68 108.00 |
DY Tax and social security liabilities | 4 750.00 | | | 4 750.00 |
EA Other liabilities | 48 574.00 | | | 48 574.00 |
EC TOTAL (IV) | 143 646.00 | | | 143 646.00 |
EE Grand total (I to V) | 402 778.00 | | | 402 778.00 |
EG Accrued income and payables due within one year | 143 646.00 | | | 143 646.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 308 308.00 | 1 179 622.00 | 1 487 931.00 | 308 308.00 |
FJ Net sales | 308 308.00 | 1 179 622.00 | 1 487 931.00 | 308 308.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 1 487 934.00 | |
FU Purchases of raw materials and other supplies | | | 1 345.00 | |
FW Other purchases and external expenses | | | 1 441 776.00 | |
FX Taxes, duties, and similar payments | | | 1 152.00 | |
FY Salaries and Wages | | | 15 000.00 | |
FZ Social Security Contributions | | | 16 790.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 334.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 1 476 409.00 | |
GG - OPERATING RESULT (I - II) | | | 11 524.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 524.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 16 790.00 | | | 16 790.00 |
HE Exceptional expenses on management operations | 45.00 | | | 45.00 |
HH Total exceptional expenses (VIII) | 45.00 | | | 45.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -45.00 | | | -45.00 |
HK Income tax | 1 729.00 | | | 1 729.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 487 934.00 | | | 1 487 934.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 478 183.00 | | | 1 478 183.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 750.00 | | | 9 750.00 |
| |
| 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 | 111 467.00 | | | 111 467.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 653.00 | |
I4 DECREASES Grand Total | | | 111 467.00 | |
IO DECREASES Total including other intangible assets | | | 39 027.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 67 787.00 | |
KD ACQUISITIONS Total including other intangible assets | 39 027.00 | | | 39 027.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 67 787.00 | | | 67 787.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 653.00 | | | 4 653.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 106 480.00 | 334.00 | | 106 480.00 |
PE DEPRECIATION Total including other intangible assets | 39 027.00 | | | 39 027.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 67 453.00 | 334.00 | | 67 453.00 |
| |
| 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 | 68 108.00 | 68 108.00 | | 68 108.00 |
8K Other liabilities (including liabilities related to repo transactions) | 70 788.00 | 70 788.00 | | 70 788.00 |
UT Other financial assets | 4 653.00 | 4 653.00 | | 4 653.00 |
VS Prepaid expenses | 92 189.00 | | | 92 189.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 239 916.00 | 235 263.00 | 4 653.00 | 239 916.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 143 647.00 | 143 647.00 | | 143 647.00 |
