| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 140 000.00 | | 140 000.00 | 140 000.00 |
AT Other tangible assets | 54 775.00 | 35 775.00 | 19 000.00 | 54 775.00 |
BJ TOTAL (I) | 199 275.00 | 35 775.00 | 163 500.00 | 199 275.00 |
BX Customers and related accounts | 4 347.00 | | 4 347.00 | 4 347.00 |
BZ Other receivables | 4 945.00 | | 4 945.00 | 4 945.00 |
CF Cash and cash equivalents | 122 444.00 | | 122 444.00 | 122 444.00 |
CH Prepaid expenses | 801.00 | | 801.00 | 801.00 |
CJ TOTAL (II) | 132 538.00 | | 132 538.00 | 132 538.00 |
CO Grand total (0 to V) | 331 813.00 | 35 775.00 | 296 038.00 | 331 813.00 |
CU Other investments | 4 500.00 | | 4 500.00 | 4 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 4 156.00 | 4 156.00 | | 4 156.00 |
DG Other reserves | 208 586.00 | 204 770.00 | | 208 586.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 56 085.00 | 69 816.00 | | 56 085.00 |
DL TOTAL (I) | 273 828.00 | 283 742.00 | | 273 828.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 879.00 | 5 838.00 | | 19 879.00 |
DX Trade payables and related accounts | 1 640.00 | 1 608.00 | | 1 640.00 |
DY Tax and social security liabilities | 691.00 | 97.00 | | 691.00 |
EC TOTAL (IV) | 22 210.00 | 7 543.00 | | 22 210.00 |
EE Grand total (I to V) | 296 038.00 | 291 286.00 | | 296 038.00 |
EG Accrued income and payables due within one year | 22 210.00 | 7 543.00 | | 22 210.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 398 603.00 | | 398 603.00 | 398 603.00 |
FJ Net sales | 398 603.00 | | 398 603.00 | 398 603.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 217.00 | |
FR Total operating income (I) | | | 399 820.00 | |
FW Other purchases and external expenses | | | 118 809.00 | |
FX Taxes, duties, and similar payments | | | 7 120.00 | |
FY Salaries and Wages | | | 171 573.00 | |
FZ Social Security Contributions | | | 31 018.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 765.00 | |
GE Other Expenses | | | 9 272.00 | |
GF Total Operating Expenses (II) | | | 340 559.00 | |
GG - OPERATING RESULT (I - II) | | | 59 261.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 420.00 | |
GP Total financial income (V) | | | 420.00 | |
GR Interest and similar expenses | | | 542.00 | |
GU Total financial expenses (VI) | | | 542.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -121.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 59 139.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 8.00 | | | 8.00 |
HH Total exceptional expenses (VIII) | 8.00 | | | 8.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8.00 | | | -8.00 |
HK Income tax | 3 046.00 | 2 776.00 | | 3 046.00 |
HL TOTAL REVENUE (I + III + V + VII) | 400 240.00 | 402 512.00 | | 400 240.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 344 155.00 | 332 696.00 | | 344 155.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 56 085.00 | 69 816.00 | | 56 085.00 |
HQ References: Real Estate Leasing | 14 807.00 | 14 663.00 | | 14 807.00 |
| |
| 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 | 199 275.00 | | | 199 275.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 500.00 | |
I4 DECREASES Grand Total | | | 199 275.00 | |
IO DECREASES Total including other intangible assets | | | 140 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 54 775.00 | |
KD ACQUISITIONS Total including other intangible assets | 140 000.00 | | | 140 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 54 775.00 | | | 54 775.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 500.00 | | | 4 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 33 009.00 | 2 765.00 | | 33 009.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 33 009.00 | 2 765.00 | | 33 009.00 |
| |
| 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 | 1 640.00 | 1 640.00 | | 1 640.00 |
8C Staff and Related Accounts | 691.00 | 691.00 | | 691.00 |
UX Other trade receivables | 4 347.00 | | | 4 347.00 |
VI Group and Associates | 19 879.00 | 19 879.00 | | 19 879.00 |
VM Income taxes | 4 945.00 | | | 4 945.00 |
VS Prepaid expenses | 801.00 | | | 801.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 093.00 | 10 093.00 | | 10 093.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 210.00 | 22 210.00 | | 22 210.00 |
