| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 042.00 | 3 042.00 | | 3 042.00 |
AF Concessions, Patents and Similar Rights | 700.00 | 700.00 | | 700.00 |
AH Goodwill | 100 510.00 | | 100 510.00 | 100 510.00 |
AT Other tangible assets | 4 887.00 | 4 413.00 | 473.00 | 4 887.00 |
BJ TOTAL (I) | 109 139.00 | 8 156.00 | 100 983.00 | 109 139.00 |
BZ Other receivables | 3 137.00 | | 3 137.00 | 3 137.00 |
CF Cash and cash equivalents | 33 177.00 | | 33 177.00 | 33 177.00 |
CJ TOTAL (II) | 36 314.00 | | 36 314.00 | 36 314.00 |
CO Grand total (0 to V) | 145 453.00 | 8 156.00 | 137 298.00 | 145 453.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 6 698.00 | 6 698.00 | | 6 698.00 |
DH Retained earnings | 52 534.00 | 38 088.00 | | 52 534.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 701.00 | 14 445.00 | | 17 701.00 |
DL TOTAL (I) | 85 184.00 | 67 482.00 | | 85 184.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 848.00 | 29 071.00 | | 22 848.00 |
DX Trade payables and related accounts | 2 579.00 | 2 436.00 | | 2 579.00 |
DY Tax and social security liabilities | 19 539.00 | 15 885.00 | | 19 539.00 |
EA Other liabilities | 7 147.00 | 14 909.00 | | 7 147.00 |
EC TOTAL (IV) | 52 114.00 | 62 302.00 | | 52 114.00 |
EE Grand total (I to V) | 137 298.00 | 129 784.00 | | 137 298.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 136 551.00 | 512.00 | 137 063.00 | 136 551.00 |
FJ Net sales | 136 551.00 | 512.00 | 137 063.00 | 136 551.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 810.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 137 873.00 | |
FW Other purchases and external expenses | | | 46 497.00 | |
FX Taxes, duties, and similar payments | | | 5 794.00 | |
FY Salaries and Wages | | | 48 251.00 | |
FZ Social Security Contributions | | | 18 534.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 952.00 | |
GF Total Operating Expenses (II) | | | 120 027.00 | |
GG - OPERATING RESULT (I - II) | | | 17 846.00 | |
GR Interest and similar expenses | | | 488.00 | |
GU Total financial expenses (VI) | | | 488.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -488.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 358.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3 137.00 | | | 3 137.00 |
HD Total exceptional income (VII) | 3 137.00 | | | 3 137.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 137.00 | | | 3 137.00 |
HK Income tax | 2 794.00 | 2 225.00 | | 2 794.00 |
HL TOTAL REVENUE (I + III + V + VII) | 141 011.00 | 141 305.00 | | 141 011.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 123 309.00 | 126 859.00 | | 123 309.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 701.00 | 14 445.00 | | 17 701.00 |
| |
| 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 | 109 139.00 | | | 109 139.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 3 042.00 | | | 3 042.00 |
I4 DECREASES Grand Total | | | 109 139.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3 042.00 | |
IO DECREASES Total including other intangible assets | | | 101 210.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 887.00 | |
KD ACQUISITIONS Total including other intangible assets | 101 210.00 | | | 101 210.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 887.00 | | | 4 887.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 507.00 | | | 1 507.00 |
CY DEPRECIATION Start-up, development, or research expenses | | 3 042.00 | | |
PE DEPRECIATION Total including other intangible assets | | 700.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | 1 507.00 | | | 1 507.00 |
| |
| 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 | 2 579.00 | 2 579.00 | | 2 579.00 |
8C Staff and Related Accounts | 5 651.00 | 5 651.00 | | 5 651.00 |
8D Social Security and Other Social Organizations | 5 663.00 | 5 663.00 | | 5 663.00 |
8E Income Taxes | 581.00 | 581.00 | | 581.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 147.00 | 7 147.00 | | 7 147.00 |
VI Group and Associates | 22 848.00 | 22 848.00 | | 22 848.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 645.00 | 7 645.00 | | 7 645.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 137.00 | | | 3 137.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 137.00 | 3 137.00 | | 3 137.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 52 114.00 | 52 114.00 | | 52 114.00 |
