| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 641.00 | 641.00 | | 641.00 |
AT Other tangible assets | 24 764.00 | 6 774.00 | 17 990.00 | 24 764.00 |
BH Other financial assets | 500.00 | | 500.00 | 500.00 |
BJ TOTAL (I) | 26 205.00 | 7 416.00 | 18 790.00 | 26 205.00 |
BX Customers and related accounts | 65 093.00 | 2 567.00 | 62 526.00 | 65 093.00 |
BZ Other receivables | 30 464.00 | | 30 464.00 | 30 464.00 |
CF Cash and cash equivalents | 61 449.00 | | 61 449.00 | 61 449.00 |
CH Prepaid expenses | 367.00 | | 367.00 | 367.00 |
CJ TOTAL (II) | 157 373.00 | 2 567.00 | 154 806.00 | 157 373.00 |
CO Grand total (0 to V) | 183 578.00 | 9 983.00 | 173 595.00 | 183 578.00 |
CU Other investments | 300.00 | | 300.00 | 300.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 30 000.00 | | 80 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 4 740.00 | 33 338.00 | | 4 740.00 |
DH Retained earnings | -1 637.00 | -1 637.00 | | -1 637.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 842.00 | 24 402.00 | | 37 842.00 |
DL TOTAL (I) | 123 945.00 | 89 103.00 | | 123 945.00 |
DV Miscellaneous Loans and Financial Debts (4) | 577.00 | 220.00 | | 577.00 |
DX Trade payables and related accounts | 15 578.00 | 3 996.00 | | 15 578.00 |
DY Tax and social security liabilities | 33 495.00 | 44 916.00 | | 33 495.00 |
EA Other liabilities | | 24.00 | | |
EC TOTAL (IV) | 49 650.00 | 49 157.00 | | 49 650.00 |
EE Grand total (I to V) | 173 595.00 | 138 260.00 | | 173 595.00 |
EG Accrued income and payables due within one year | 49 650.00 | 49 157.00 | | 49 650.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 229 122.00 | | 229 122.00 | 229 122.00 |
FJ Net sales | 229 122.00 | | 229 122.00 | 229 122.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 81.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 229 205.00 | |
FW Other purchases and external expenses | | | 62 406.00 | |
FX Taxes, duties, and similar payments | | | 3 749.00 | |
FY Salaries and Wages | | | 110 347.00 | |
FZ Social Security Contributions | | | 4 073.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 471.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 184 050.00 | |
GG - OPERATING RESULT (I - II) | | | 45 156.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 45 156.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 647.00 | 44.00 | | 1 647.00 |
HB Exceptional income from capital transactions | | 80.00 | | |
HD Total exceptional income (VII) | 1 647.00 | 124.00 | | 1 647.00 |
HE Exceptional expenses on management operations | 49.00 | 1 048.00 | | 49.00 |
HF Exceptional expenses on capital transactions | | 80.00 | | |
HH Total exceptional expenses (VIII) | 49.00 | 1 128.00 | | 49.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 598.00 | -1 004.00 | | 1 598.00 |
HK Income tax | 8 912.00 | 4 912.00 | | 8 912.00 |
HL TOTAL REVENUE (I + III + V + VII) | 230 853.00 | 169 857.00 | | 230 853.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 193 011.00 | 145 455.00 | | 193 011.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 37 842.00 | 24 402.00 | | 37 842.00 |
| |
| 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 | 11 768.00 | | 14 438.00 | 11 768.00 |
I3 DECREASES Total Financial Fixed Assets | | | 800.00 | |
I4 DECREASES Grand Total | | | 26 206.00 | |
IO DECREASES Total including other intangible assets | | | 641.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 24 764.00 | |
KD ACQUISITIONS Total including other intangible assets | 641.00 | | | 641.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 626.00 | | 14 138.00 | 10 626.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 500.00 | | 300.00 | 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 945.00 | 3 471.00 | | 3 945.00 |
PE DEPRECIATION Total including other intangible assets | 641.00 | | | 641.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 303.00 | 3 471.00 | | 3 303.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 2 567.00 | | | 2 567.00 |
7B Total provisions for depreciation | 2 567.00 | | | 2 567.00 |
7C Grand total | 2 567.00 | | | 2 567.00 |
| |
| 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 | 15 578.00 | 15 578.00 | | 15 578.00 |
8D Social Security and Other Social Organizations | 18 651.00 | 18 651.00 | | 18 651.00 |
8E Income Taxes | 3 117.00 | 3 117.00 | | 3 117.00 |
UT Other financial assets | 500.00 | 500.00 | | 500.00 |
UX Other trade receivables | 62 023.00 | | | 62 023.00 |
VA Doubtful or disputed receivables | 3 070.00 | | | 3 070.00 |
VB VAT | 464.00 | | | 464.00 |
VI Group and Associates | 577.00 | 577.00 | | 577.00 |
VQ Other Taxes, Duties, and Similar Debts | 221.00 | 221.00 | | 221.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 30 000.00 | | | 30 000.00 |
VS Prepaid expenses | 367.00 | | | 367.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 96 424.00 | 96 424.00 | | 96 424.00 |
VW VAT | 11 507.00 | 11 507.00 | | 11 507.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 49 650.00 | 49 650.00 | | 49 650.00 |
