| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 163.00 | 8 163.00 | | 8 163.00 |
AH Goodwill | 270 000.00 | | 270 000.00 | 270 000.00 |
AT Other tangible assets | 33 456.00 | 29 601.00 | 3 855.00 | 33 456.00 |
BJ TOTAL (I) | 311 619.00 | 37 764.00 | 273 855.00 | 311 619.00 |
BX Customers and related accounts | 18 558.00 | | 18 558.00 | 18 558.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 204 858.00 | | 204 858.00 | 204 858.00 |
CH Prepaid expenses | 11 408.00 | | 11 408.00 | 11 408.00 |
CJ TOTAL (II) | 234 825.00 | | 234 825.00 | 234 825.00 |
CO Grand total (0 to V) | 546 443.00 | 37 764.00 | 508 680.00 | 546 443.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | 316 564.00 | 422 884.00 | | 316 564.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 122 710.00 | 73 680.00 | | 122 710.00 |
DL TOTAL (I) | 447 524.00 | 504 814.00 | | 447 524.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 753.00 | 10 309.00 | | 22 753.00 |
DX Trade payables and related accounts | 5 221.00 | 5 402.00 | | 5 221.00 |
DY Tax and social security liabilities | 33 182.00 | 21 395.00 | | 33 182.00 |
EC TOTAL (IV) | 61 156.00 | 37 105.00 | | 61 156.00 |
EE Grand total (I to V) | 508 680.00 | 541 919.00 | | 508 680.00 |
EI Including equity loans | 22 753.00 | | | 22 753.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 551 569.00 | | 551 569.00 | 551 569.00 |
FJ Net sales | 551 569.00 | | 551 569.00 | 551 569.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 945.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 552 524.00 | |
FW Other purchases and external expenses | | | 116 572.00 | |
FX Taxes, duties, and similar payments | | | 1 755.00 | |
FY Salaries and Wages | | | 178 277.00 | |
FZ Social Security Contributions | | | 90 732.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 285.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 388 627.00 | |
GG - OPERATING RESULT (I - II) | | | 163 897.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 163 897.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 6 094.00 | | |
HD Total exceptional income (VII) | | 6 094.00 | | |
HE Exceptional expenses on management operations | 17.00 | 59.00 | | 17.00 |
HF Exceptional expenses on capital transactions | | 5 572.00 | | |
HH Total exceptional expenses (VIII) | 17.00 | 5 631.00 | | 17.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -17.00 | 463.00 | | -17.00 |
HK Income tax | 41 170.00 | 19 049.00 | | 41 170.00 |
HL TOTAL REVENUE (I + III + V + VII) | 552 524.00 | 537 349.00 | | 552 524.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 429 814.00 | 463 669.00 | | 429 814.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 122 710.00 | 73 680.00 | | 122 710.00 |
| |
| 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 | 310 819.00 | | 800.00 | 310 819.00 |
I4 DECREASES Grand Total | | | 311 619.00 | |
IO DECREASES Total including other intangible assets | | | 278 163.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 33 456.00 | |
KD ACQUISITIONS Total including other intangible assets | 278 163.00 | | | 278 163.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 32 656.00 | | 800.00 | 32 656.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 36 478.00 | 1 285.00 | | 36 478.00 |
PE DEPRECIATION Total including other intangible assets | 8 163.00 | | | 8 163.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 28 316.00 | 1 285.00 | | 28 316.00 |
| |
| 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 | 5 221.00 | 5 221.00 | | 5 221.00 |
8C Staff and Related Accounts | 3 917.00 | 3 917.00 | | 3 917.00 |
8D Social Security and Other Social Organizations | 6 186.00 | 6 186.00 | | 6 186.00 |
8E Income Taxes | 21 730.00 | 21 730.00 | | 21 730.00 |
UX Other trade receivables | 18 558.00 | | | 18 558.00 |
VI Group and Associates | 22 753.00 | 22 753.00 | | 22 753.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 349.00 | 1 349.00 | | 1 349.00 |
VS Prepaid expenses | 11 408.00 | | | 11 408.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 966.00 | 29 966.00 | | 29 966.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 61 156.00 | 61 156.00 | | 61 156.00 |
