| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | 28 307.00 | |
BH Other financial assets | | | 18 813.00 | |
BJ TOTAL (I) | | | 47 119.00 | |
BX Customers and related accounts | | | 377 487.00 | |
BZ Other receivables | | | 2 944.00 | |
CD Marketable securities | | | 37 557.00 | |
CF Cash and cash equivalents | | | 132 035.00 | |
CH Prepaid expenses | | | 10 677.00 | |
CJ TOTAL (II) | | | 560 701.00 | |
CO Grand total (0 to V) | | | 607 820.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 4 973.00 | 2 000.00 | | 4 973.00 |
DG Other reserves | 79 892.00 | 23 408.00 | | 79 892.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 126 250.00 | 59 457.00 | | 126 250.00 |
DL TOTAL (I) | 311 115.00 | 184 865.00 | | 311 115.00 |
DW Advances and down payments received on current orders | | 8 640.00 | | |
DX Trade payables and related accounts | 17 590.00 | 19 544.00 | | 17 590.00 |
DY Tax and social security liabilities | 269 250.00 | 495 512.00 | | 269 250.00 |
EA Other liabilities | 9 866.00 | 19 669.00 | | 9 866.00 |
EC TOTAL (IV) | 296 705.00 | 543 365.00 | | 296 705.00 |
EE Grand total (I to V) | 607 820.00 | 728 230.00 | | 607 820.00 |
EG Accrued income and payables due within one year | 296 705.00 | 534 725.00 | | 296 705.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 131 104.00 | | 2 131 104.00 | 2 131 104.00 |
FJ Net sales | 2 131 104.00 | | 2 131 104.00 | 2 131 104.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 200.00 | |
FQ Other income | | | 45.00 | |
FR Total operating income (I) | | | 2 140 348.00 | |
FW Other purchases and external expenses | | | 589 762.00 | |
FX Taxes, duties, and similar payments | | | 15 384.00 | |
FY Salaries and Wages | | | 1 295 101.00 | |
FZ Social Security Contributions | | | 43 345.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 851.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 4 000.00 | |
GE Other Expenses | | | 4 232.00 | |
GF Total Operating Expenses (II) | | | 1 962 676.00 | |
GG - OPERATING RESULT (I - II) | | | 177 672.00 | |
GQ Financial allocations to depreciation and provisions | | | 87.00 | |
GU Total financial expenses (VI) | | | 87.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -87.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 177 585.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 18.00 | 14.00 | | 18.00 |
HH Total exceptional expenses (VIII) | 18.00 | 14.00 | | 18.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -18.00 | -14.00 | | -18.00 |
HK Income tax | 51 317.00 | 20 900.00 | | 51 317.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 140 348.00 | 1 807 868.00 | | 2 140 348.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 014 098.00 | 1 748 411.00 | | 2 014 098.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 126 250.00 | 59 457.00 | | 126 250.00 |
| |
| 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 | 60 022.00 | | 16 337.00 | 60 022.00 |
I3 DECREASES Total Financial Fixed Assets | | | 18 813.00 | |
I4 DECREASES Grand Total | | 10 815.00 | 65 543.00 | |
IY DECREASES Total Tangible Fixed Assets | | 10 815.00 | 46 731.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 41 209.00 | | 16 337.00 | 41 209.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 18 813.00 | | | 18 813.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 18 388.00 | 10 851.00 | 18 424.00 | 18 388.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 18 388.00 | 10 851.00 | 18 424.00 | 18 388.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 30 910.00 | 4 000.00 | 9 200.00 | 30 910.00 |
6X Other provisions for depreciation | 10.00 | 87.00 | | 10.00 |
7B Total provisions for depreciation | 30 920.00 | 4 087.00 | 9 200.00 | 30 920.00 |
7C Grand total | 30 920.00 | 4 087.00 | 9 200.00 | 30 920.00 |
UE of which provisions and reversals: - Operating | | 4 000.00 | 9 200.00 | |
UG - Financial | | 87.00 | | |
