| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 670.00 | | 670.00 | 670.00 |
AT Other tangible assets | 29 454.00 | 24 325.00 | 5 129.00 | 29 454.00 |
BH Other financial assets | 5 900.00 | | 5 900.00 | 5 900.00 |
BJ TOTAL (I) | 36 024.00 | 24 325.00 | 11 699.00 | 36 024.00 |
BN Goods in progress | 152.00 | | 152.00 | 152.00 |
BX Customers and related accounts | 36 123.00 | | 36 123.00 | 36 123.00 |
BZ Other receivables | 19 978.00 | | 19 978.00 | 19 978.00 |
CD Marketable securities | 214.00 | | 214.00 | 214.00 |
CF Cash and cash equivalents | 20 014.00 | | 20 014.00 | 20 014.00 |
CH Prepaid expenses | 430.00 | | 430.00 | 430.00 |
CJ TOTAL (II) | 76 910.00 | | 76 910.00 | 76 910.00 |
CO Grand total (0 to V) | 112 934.00 | 24 325.00 | 88 609.00 | 112 934.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | 6 000.00 | | 6 000.00 |
DD Legal reserve (1) | 600.00 | 600.00 | | 600.00 |
DH Retained earnings | 306.00 | 3 225.00 | | 306.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 271.00 | 23 082.00 | | 7 271.00 |
DL TOTAL (I) | 14 177.00 | 32 906.00 | | 14 177.00 |
DU Loans and Debts from Credit Institutions (3) | 2 881.00 | 9 663.00 | | 2 881.00 |
DX Trade payables and related accounts | 48 517.00 | 9 477.00 | | 48 517.00 |
DY Tax and social security liabilities | 4 464.00 | 17 763.00 | | 4 464.00 |
EB Prepaid income (2) | 18 570.00 | | | 18 570.00 |
EC TOTAL (IV) | 74 432.00 | 36 900.00 | | 74 432.00 |
EE Grand total (I to V) | 88 609.00 | 69 807.00 | | 88 609.00 |
EG Accrued income and payables due within one year | 74 432.00 | 27 246.00 | | 74 432.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 294 324.00 | |
FJ Net sales | | | 294 324.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 834.00 | |
FQ Other income | | | 701.00 | |
FR Total operating income (I) | | | 295 859.00 | |
FU Purchases of raw materials and other supplies | | | 316.00 | |
FW Other purchases and external expenses | | | 196 428.00 | |
FX Taxes, duties, and similar payments | | | 2 018.00 | |
FY Salaries and Wages | | | 42 785.00 | |
FZ Social Security Contributions | | | 27 440.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 255.00 | |
GC Operating Expenses - Current Assets: Provisions | | | -5.00 | |
GE Other Expenses | | | 7 567.00 | |
GF Total Operating Expenses (II) | | | 284 808.00 | |
GG - OPERATING RESULT (I - II) | | | 11 051.00 | |
GL Other interest and similar income | | | 2.00 | |
GN Positive exchange differences | | | 170.00 | |
GP Total financial income (V) | | | 172.00 | |
GR Interest and similar expenses | | | 250.00 | |
GS Negative differences of foreign exchange | | | 190.00 | |
GU Total financial expenses (VI) | | | 440.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -268.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 782.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 99.00 | | |
HD Total exceptional income (VII) | | 99.00 | | |
HE Exceptional expenses on management operations | 15.00 | 459.00 | | 15.00 |
HH Total exceptional expenses (VIII) | 15.00 | 459.00 | | 15.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -15.00 | -360.00 | | -15.00 |
HK Income tax | 3 496.00 | 11 676.00 | | 3 496.00 |
HL TOTAL REVENUE (I + III + V + VII) | 296 030.00 | 315 218.00 | | 296 030.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 288 759.00 | 292 136.00 | | 288 759.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 271.00 | 23 082.00 | | 7 271.00 |
| |
| 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 | 41 844.00 | | | 41 844.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 900.00 | |
I4 DECREASES Grand Total | | | 36 024.00 | |
IN DECREASES Start-up, development, or research expenses | | | 670.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 29 454.00 | |
KD ACQUISITIONS Total including other intangible assets | 670.00 | | | 670.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 27 614.00 | | | 27 614.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 560.00 | | | 13 560.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 070.00 | 8 255.00 | | 16 070.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 16 070.00 | 8 255.00 | | 16 070.00 |
| |
| 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 | 48 517.00 | 48 517.00 | | 48 517.00 |
8L Deferred income | 18 570.00 | 16 570.00 | | 18 570.00 |
VH Loans with a maturity of more than one year at origin | 2 881.00 | 2 881.00 | | 2 881.00 |
VK Loans repaid during the year | 6 775.00 | | | 6 775.00 |
VS Prepaid expenses | 430.00 | | | 430.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 62 431.00 | 56 531.00 | 5 900.00 | 62 431.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 74 432.00 | 74 432.00 | | 74 432.00 |
