| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 201 256.00 | 86 302.00 | 114 954.00 | 201 256.00 |
BJ TOTAL (I) | 201 256.00 | 86 302.00 | 114 954.00 | 201 256.00 |
BX Customers and related accounts | 110 788.00 | | 110 788.00 | 110 788.00 |
BZ Other receivables | 490 363.00 | | 490 363.00 | 490 363.00 |
CF Cash and cash equivalents | 438 023.00 | | 438 023.00 | 438 023.00 |
CH Prepaid expenses | 146 006.00 | | 146 006.00 | 146 006.00 |
CJ TOTAL (II) | 1 185 180.00 | | 1 185 180.00 | 1 185 180.00 |
CO Grand total (0 to V) | 1 386 436.00 | 86 302.00 | 1 300 134.00 | 1 386 436.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 431 334.00 | 310 424.00 | | 431 334.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 119 695.00 | 120 910.00 | | 119 695.00 |
DL TOTAL (I) | 562 029.00 | 442 334.00 | | 562 029.00 |
DV Miscellaneous Loans and Financial Debts (4) | 190 271.00 | 190 166.00 | | 190 271.00 |
DX Trade payables and related accounts | 315 463.00 | 119 761.00 | | 315 463.00 |
DY Tax and social security liabilities | 33 440.00 | 15 680.00 | | 33 440.00 |
EA Other liabilities | 60.00 | 23.00 | | 60.00 |
EB Prepaid income (2) | 198 870.00 | 197 430.00 | | 198 870.00 |
EC TOTAL (IV) | 738 105.00 | 523 059.00 | | 738 105.00 |
EE Grand total (I to V) | 1 300 134.00 | 965 394.00 | | 1 300 134.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 222 535.00 | | 1 222 535.00 | 1 222 535.00 |
FJ Net sales | 1 222 535.00 | | 1 222 535.00 | 1 222 535.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 1 222 539.00 | |
FW Other purchases and external expenses | | | 925 927.00 | |
FX Taxes, duties, and similar payments | | | 110 337.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 417.00 | |
GE Other Expenses | | | 117.00 | |
GF Total Operating Expenses (II) | | | 1 049 798.00 | |
GG - OPERATING RESULT (I - II) | | | 172 740.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 6 891.00 | |
GP Total financial income (V) | | | 6 891.00 | |
GR Interest and similar expenses | | | 90.00 | |
GU Total financial expenses (VI) | | | 90.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 801.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 179 542.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 7 861.00 | | | 7 861.00 |
HD Total exceptional income (VII) | 7 861.00 | | | 7 861.00 |
HE Exceptional expenses on management operations | 7 861.00 | | | 7 861.00 |
HH Total exceptional expenses (VIII) | 7 861.00 | | | 7 861.00 |
HK Income tax | 59 847.00 | 60 455.00 | | 59 847.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 237 292.00 | 1 221 427.00 | | 1 237 292.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 117 597.00 | 1 100 516.00 | | 1 117 597.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 119 695.00 | 120 910.00 | | 119 695.00 |
| |
| 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 | 201 256.00 | | | 201 256.00 |
I4 DECREASES Grand Total | | | 201 256.00 | |
IO DECREASES Total including other intangible assets | | | 201 256.00 | |
KD ACQUISITIONS Total including other intangible assets | 201 256.00 | | | 201 256.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 72 885.00 | 13 417.00 | | 72 885.00 |
PE DEPRECIATION Total including other intangible assets | 72 885.00 | 13 417.00 | | 72 885.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 190 271.00 | | 190 271.00 | 190 271.00 |
8B Suppliers and Related Accounts | 315 463.00 | 315 463.00 | | 315 463.00 |
8K Other liabilities (including liabilities related to repo transactions) | 60.00 | 60.00 | | 60.00 |
8L Deferred income | 198 870.00 | 198 870.00 | | 198 870.00 |
UX Other trade receivables | 110 788.00 | | | 110 788.00 |
VB VAT | 52 577.00 | | | 52 577.00 |
VC Group and associates | 437 008.00 | | | 437 008.00 |
VM Income taxes | 778.00 | | | 778.00 |
VQ Other Taxes, Duties, and Similar Debts | 977.00 | 977.00 | | 977.00 |
VS Prepaid expenses | 146 006.00 | | | 146 006.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 747 157.00 | 747 157.00 | | 747 157.00 |
VW VAT | 32 463.00 | 32 463.00 | | 32 463.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 738 105.00 | 547 834.00 | 190 271.00 | 738 105.00 |
