| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 593.00 | 3 313.00 | 280.00 | 3 593.00 |
BJ TOTAL (I) | 3 593.00 | 3 313.00 | 280.00 | 3 593.00 |
BX Customers and related accounts | 25 123.00 | | 25 123.00 | 25 123.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 126 504.00 | | 126 504.00 | 126 504.00 |
CJ TOTAL (II) | 151 627.00 | | 151 627.00 | 151 627.00 |
CO Grand total (0 to V) | 155 220.00 | 3 313.00 | 151 907.00 | 155 220.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 638.00 | 7 638.00 | | 7 638.00 |
DD Legal reserve (1) | 473.00 | 473.00 | | 473.00 |
DH Retained earnings | 81 840.00 | 85 372.00 | | 81 840.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 628.00 | -3 532.00 | | 19 628.00 |
DL TOTAL (I) | 109 585.00 | 89 957.00 | | 109 585.00 |
DQ Provisions for Expenses | 19 341.00 | | | 19 341.00 |
DR TOTAL (IV) | 19 341.00 | | | 19 341.00 |
DX Trade payables and related accounts | 213.00 | 1 750.00 | | 213.00 |
DY Tax and social security liabilities | 22 762.00 | 8 098.00 | | 22 762.00 |
EC TOTAL (IV) | 22 981.00 | 9 848.00 | | 22 981.00 |
EE Grand total (I to V) | 151 907.00 | 99 805.00 | | 151 907.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 122 075.00 | |
FJ Net sales | | | 122 075.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 122 075.00 | |
FU Purchases of raw materials and other supplies | | | 3 451.00 | |
FW Other purchases and external expenses | | | 2 792.00 | |
FX Taxes, duties, and similar payments | | | 1 406.00 | |
FY Salaries and Wages | | | 63 699.00 | |
FZ Social Security Contributions | | | 12 815.00 | |
GB Operating Expenses - Provisions | | | 657.00 | |
GF Total Operating Expenses (II) | | | 84 820.00 | |
GG - OPERATING RESULT (I - II) | | | 37 255.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 547.00 | |
GU Total financial expenses (VI) | | | 547.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -547.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 708.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 632.00 | 1 510.00 | | 632.00 |
HA Exceptional income from management transactions | 632.00 | 4 971.00 | | 632.00 |
HC Reversals of provisions and transfers of expenses | 1 629.00 | 4 363.00 | | 1 629.00 |
HD Total exceptional income (VII) | 2 261.00 | 9 334.00 | | 2 261.00 |
HE Exceptional expenses on management operations | | 10.00 | | |
HG Exceptional depreciation and provisions | 19 341.00 | 1 629.00 | | 19 341.00 |
HH Total exceptional expenses (VIII) | 19 341.00 | 1 639.00 | | 19 341.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 7 695.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 124 336.00 | 114 235.00 | | 124 336.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 104 708.00 | 117 767.00 | | 104 708.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 628.00 | -3 532.00 | | 19 628.00 |
| |
| 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 | 3 593.00 | | | 3 593.00 |
I4 DECREASES Grand Total | | | 3 593.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 593.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 593.00 | | | 3 593.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 656.00 | 657.00 | | 2 656.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 656.00 | 657.00 | | 2 656.00 |
