| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 333.00 | 333.00 | | 333.00 |
AH Goodwill | 15 000.00 | | 15 000.00 | 15 000.00 |
AR Technical installations, industrial equipment and tools | 1 010.00 | 1 010.00 | | 1 010.00 |
AT Other tangible assets | 111 348.00 | 83 347.00 | 28 000.00 | 111 348.00 |
BH Other financial assets | 20 888.00 | | 20 888.00 | 20 888.00 |
BJ TOTAL (I) | 148 581.00 | 84 691.00 | 63 889.00 | 148 581.00 |
BX Customers and related accounts | 545 357.00 | | 545 357.00 | 545 357.00 |
BZ Other receivables | 163 692.00 | | 163 692.00 | 163 692.00 |
CF Cash and cash equivalents | 31 522.00 | | 31 522.00 | 31 522.00 |
CH Prepaid expenses | 26 673.00 | | 26 673.00 | 26 673.00 |
CJ TOTAL (II) | 767 245.00 | | 767 245.00 | 767 245.00 |
CO Grand total (0 to V) | 915 826.00 | 84 691.00 | 831 134.00 | 915 826.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 8 992.00 | 7 492.00 | | 8 992.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 000.00 | 1 500.00 | | 3 000.00 |
DL TOTAL (I) | 20 792.00 | 17 792.00 | | 20 792.00 |
DX Trade payables and related accounts | 19 866.00 | 36 419.00 | | 19 866.00 |
DY Tax and social security liabilities | 392 614.00 | 443 304.00 | | 392 614.00 |
EA Other liabilities | 397 861.00 | 656 005.00 | | 397 861.00 |
EC TOTAL (IV) | 810 342.00 | 1 135 728.00 | | 810 342.00 |
EE Grand total (I to V) | 831 134.00 | 1 153 521.00 | | 831 134.00 |
EG Accrued income and payables due within one year | 810 342.00 | 1 135 728.00 | | 810 342.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 023 722.00 | | 2 023 722.00 | 2 023 722.00 |
FJ Net sales | 2 023 722.00 | | 2 023 722.00 | 2 023 722.00 |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 2 023 734.00 | |
FW Other purchases and external expenses | | | 277 086.00 | |
FX Taxes, duties, and similar payments | | | 65 692.00 | |
FY Salaries and Wages | | | 1 209 532.00 | |
FZ Social Security Contributions | | | 460 022.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 374.00 | |
GE Other Expenses | | | 25.00 | |
GF Total Operating Expenses (II) | | | 2 020 734.00 | |
GG - OPERATING RESULT (I - II) | | | 3 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 15 717.00 | | |
HH Total exceptional expenses (VIII) | | 15 717.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -15 717.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 023 734.00 | 2 139 255.00 | | 2 023 734.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 020 734.00 | 2 137 755.00 | | 2 020 734.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 000.00 | 1 500.00 | | 3 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 76 317.00 | 8 374.00 | | 76 317.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 76 318.00 | 8 374.00 | | 76 318.00 |
| |
| 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 | 19 867.00 | 19 867.00 | | 19 867.00 |
8K Other liabilities (including liabilities related to repo transactions) | 397 861.00 | 397 861.00 | | 397 861.00 |
UX Other trade receivables | 545 358.00 | | | 545 358.00 |
VS Prepaid expenses | 26 673.00 | | | 26 673.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 756 611.00 | 735 723.00 | 20 888.00 | 756 611.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 810 342.00 | 810 342.00 | | 810 342.00 |
