| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 864.00 | 3 864.00 | | 3 864.00 |
AH Goodwill | 65 000.00 | | 65 000.00 | 65 000.00 |
AT Other tangible assets | 8 999.00 | 7 260.00 | 1 739.00 | 8 999.00 |
BJ TOTAL (I) | 127 863.00 | 11 124.00 | 116 739.00 | 127 863.00 |
BX Customers and related accounts | 2 519.00 | | 2 519.00 | 2 519.00 |
BZ Other receivables | 3 408.00 | | 3 408.00 | 3 408.00 |
CD Marketable securities | 15 000.00 | | 15 000.00 | 15 000.00 |
CF Cash and cash equivalents | 91 007.00 | | 91 007.00 | 91 007.00 |
CH Prepaid expenses | 1 665.00 | | 1 665.00 | 1 665.00 |
CJ TOTAL (II) | 113 599.00 | | 113 599.00 | 113 599.00 |
CO Grand total (0 to V) | 241 462.00 | 11 124.00 | 230 338.00 | 241 462.00 |
CU Other investments | 50 000.00 | | 50 000.00 | 50 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 000.00 | 12 000.00 | | 12 000.00 |
DB Share, merger, contribution premiums, etc. | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 200.00 | 1 200.00 | | 1 200.00 |
DG Other reserves | 77 820.00 | 57 372.00 | | 77 820.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 429.00 | 20 447.00 | | 26 429.00 |
DL TOTAL (I) | 127 448.00 | 101 020.00 | | 127 448.00 |
DU Loans and Debts from Credit Institutions (3) | 42 078.00 | 59 425.00 | | 42 078.00 |
DV Miscellaneous Loans and Financial Debts (4) | 39.00 | 162.00 | | 39.00 |
DX Trade payables and related accounts | 15 586.00 | 15 316.00 | | 15 586.00 |
DY Tax and social security liabilities | 20 187.00 | 2 561.00 | | 20 187.00 |
EB Prepaid income (2) | 25 000.00 | 13 135.00 | | 25 000.00 |
EC TOTAL (IV) | 102 890.00 | 90 599.00 | | 102 890.00 |
EE Grand total (I to V) | 230 338.00 | 191 618.00 | | 230 338.00 |
EG Accrued income and payables due within one year | 68 890.00 | 48 581.00 | | 68 890.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 183.00 | | 1 183.00 | 1 183.00 |
FG Production sold - services | 22 498.00 | 230 842.00 | 253 340.00 | 22 498.00 |
FJ Net sales | 23 681.00 | 230 842.00 | 254 523.00 | 23 681.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 254 523.00 | |
FS Purchases of goods (including customs duties) | | | 1 959.00 | |
FW Other purchases and external expenses | | | 87 539.00 | |
FX Taxes, duties, and similar payments | | | 4 343.00 | |
FY Salaries and Wages | | | 76 054.00 | |
FZ Social Security Contributions | | | 44 631.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 246.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 216 772.00 | |
GG - OPERATING RESULT (I - II) | | | 37 751.00 | |
GL Other interest and similar income | | | 15.00 | |
GP Total financial income (V) | | | 15.00 | |
GR Interest and similar expenses | | | 947.00 | |
GU Total financial expenses (VI) | | | 947.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -932.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 820.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 44 631.00 | 42 056.00 | | 44 631.00 |
HE Exceptional expenses on management operations | 1 684.00 | 383.00 | | 1 684.00 |
HH Total exceptional expenses (VIII) | 1 684.00 | 383.00 | | 1 684.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 684.00 | -383.00 | | -1 684.00 |
HK Income tax | 8 707.00 | 5 840.00 | | 8 707.00 |
HL TOTAL REVENUE (I + III + V + VII) | 254 538.00 | 235 401.00 | | 254 538.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 228 110.00 | 214 953.00 | | 228 110.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 429.00 | 20 447.00 | | 26 429.00 |
| |
| 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 | 127 863.00 | | | 127 863.00 |
I3 DECREASES Total Financial Fixed Assets | | | 50 000.00 | |
I4 DECREASES Grand Total | | | 127 863.00 | |
IO DECREASES Total including other intangible assets | | | 68 864.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 999.00 | |
KD ACQUISITIONS Total including other intangible assets | 68 864.00 | | | 68 864.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 999.00 | | | 8 999.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 50 000.00 | | | 50 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 878.00 | 2 246.00 | | 8 878.00 |
PE DEPRECIATION Total including other intangible assets | 3 864.00 | | | 3 864.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 014.00 | 2 246.00 | | 5 014.00 |
| |
| 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 | 15 586.00 | 15 586.00 | | 15 586.00 |
8D Social Security and Other Social Organizations | 14 500.00 | 14 500.00 | | 14 500.00 |
8E Income Taxes | 2 884.00 | 2 884.00 | | 2 884.00 |
8L Deferred income | 25 000.00 | 25 000.00 | | 25 000.00 |
UX Other trade receivables | 2 519.00 | | | 2 519.00 |
VB VAT | 3 408.00 | | | 3 408.00 |
VH Loans with a maturity of more than one year at origin | 42 078.00 | 8 078.00 | 28 974.00 | 42 078.00 |
VI Group and Associates | 39.00 | 39.00 | | 39.00 |
VK Loans repaid during the year | 17 407.00 | | | 17 407.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 523.00 | 2 523.00 | | 2 523.00 |
VS Prepaid expenses | 1 665.00 | | | 1 665.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 592.00 | 7 592.00 | | 7 592.00 |
VW VAT | 280.00 | 280.00 | | 280.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 102 890.00 | 68 890.00 | 28 974.00 | 102 890.00 |
