| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 206.00 | 1 206.00 | | 1 206.00 |
AF Concessions, Patents and Similar Rights | 20 619.00 | 20 619.00 | | 20 619.00 |
AT Other tangible assets | 63 968.00 | 55 263.00 | 8 705.00 | 63 968.00 |
BH Other financial assets | 608.00 | | 608.00 | 608.00 |
BJ TOTAL (I) | 86 417.00 | 77 088.00 | 9 328.00 | 86 417.00 |
BX Customers and related accounts | 131 335.00 | | 131 335.00 | 131 335.00 |
BZ Other receivables | 25 167.00 | | 25 167.00 | 25 167.00 |
CF Cash and cash equivalents | 56 856.00 | | 56 856.00 | 56 856.00 |
CJ TOTAL (II) | 213 359.00 | | 213 359.00 | 213 359.00 |
CO Grand total (0 to V) | 299 776.00 | 77 088.00 | 222 687.00 | 299 776.00 |
CU Other investments | 15.00 | | 15.00 | 15.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 64 795.00 | | | 64 795.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 589.00 | | | 33 589.00 |
DL TOTAL (I) | 109 384.00 | | | 109 384.00 |
DU Loans and Debts from Credit Institutions (3) | 114.00 | | | 114.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 755.00 | | | 4 755.00 |
DX Trade payables and related accounts | 35 219.00 | | | 35 219.00 |
DY Tax and social security liabilities | 73 213.00 | | | 73 213.00 |
EC TOTAL (IV) | 113 302.00 | | | 113 302.00 |
EE Grand total (I to V) | 222 687.00 | | | 222 687.00 |
EG Accrued income and payables due within one year | 113 302.00 | | | 113 302.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 114.00 | | | 114.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 523 337.00 | 2 669.00 | 526 007.00 | 523 337.00 |
FJ Net sales | 523 337.00 | 2 669.00 | 526 007.00 | 523 337.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 144.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 532 155.00 | |
FW Other purchases and external expenses | | | 200 650.00 | |
FX Taxes, duties, and similar payments | | | 5 547.00 | |
FY Salaries and Wages | | | 206 630.00 | |
FZ Social Security Contributions | | | 92 722.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 722.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 513 276.00 | |
GG - OPERATING RESULT (I - II) | | | 18 879.00 | |
GR Interest and similar expenses | | | 730.00 | |
GU Total financial expenses (VI) | | | 730.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -730.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 149.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 6 144.00 | | | 6 144.00 |
HF Exceptional expenses on capital transactions | 104.00 | | | 104.00 |
HH Total exceptional expenses (VIII) | 104.00 | | | 104.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -104.00 | | | -104.00 |
HK Income tax | -15 545.00 | | | -15 545.00 |
HL TOTAL REVENUE (I + III + V + VII) | 532 155.00 | | | 532 155.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 498 566.00 | | | 498 566.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 589.00 | | | 33 589.00 |
| |
| 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 | 86 417.00 | | | 86 417.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 206.00 | | | 1 206.00 |
I3 DECREASES Total Financial Fixed Assets | | | 623.00 | |
I4 DECREASES Grand Total | | | 86 417.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 206.00 | |
IO DECREASES Total including other intangible assets | | | 20 619.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 63 968.00 | |
KD ACQUISITIONS Total including other intangible assets | 20 619.00 | | | 20 619.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 63 968.00 | | | 63 968.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 623.00 | | | 623.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 69 366.00 | 7 722.00 | | 69 366.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 206.00 | | | 1 206.00 |
PE DEPRECIATION Total including other intangible assets | 20 619.00 | | | 20 619.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 47 541.00 | 7 722.00 | | 47 541.00 |
