| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 500.00 | 1 500.00 | | 1 500.00 |
AH Goodwill | 3 500.00 | | 3 500.00 | 3 500.00 |
AR Technical installations, industrial equipment and tools | 6 203.00 | 1 467.00 | 4 736.00 | 6 203.00 |
AT Other tangible assets | 630.00 | 171.00 | 459.00 | 630.00 |
BJ TOTAL (I) | 13 833.00 | 4 138.00 | 9 695.00 | 13 833.00 |
BX Customers and related accounts | 2 397.00 | | 2 397.00 | 2 397.00 |
BZ Other receivables | 2 191.00 | | 2 191.00 | 2 191.00 |
CF Cash and cash equivalents | 100 725.00 | | 100 725.00 | 100 725.00 |
CJ TOTAL (II) | 105 314.00 | | 105 314.00 | 105 314.00 |
CO Grand total (0 to V) | 119 147.00 | 4 138.00 | 115 009.00 | 119 147.00 |
CU Other investments | 2 000.00 | 1 000.00 | 1 000.00 | 2 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 842.00 | | | 34 842.00 |
DL TOTAL (I) | 44 842.00 | | | 44 842.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 939.00 | | | 27 939.00 |
DY Tax and social security liabilities | 42 020.00 | | | 42 020.00 |
EA Other liabilities | 209.00 | | | 209.00 |
EC TOTAL (IV) | 70 168.00 | | | 70 168.00 |
EE Grand total (I to V) | 115 009.00 | | | 115 009.00 |
EG Accrued income and payables due within one year | 66 997.00 | | | 66 997.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 338 722.00 | | 338 722.00 | 338 722.00 |
FJ Net sales | 338 722.00 | | 338 722.00 | 338 722.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 390.00 | |
FR Total operating income (I) | | | 339 112.00 | |
FW Other purchases and external expenses | | | 63 249.00 | |
FX Taxes, duties, and similar payments | | | 12 332.00 | |
FY Salaries and Wages | | | 202 735.00 | |
FZ Social Security Contributions | | | 12 160.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 138.00 | |
GE Other Expenses | | | 852.00 | |
GF Total Operating Expenses (II) | | | 295 465.00 | |
GG - OPERATING RESULT (I - II) | | | 43 647.00 | |
GI Supported loss or transferred profit (IV) | | | 2 045.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 000.00 | |
GR Interest and similar expenses | | | 83.00 | |
GU Total financial expenses (VI) | | | 1 083.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 083.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 40 519.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 390.00 | | | 390.00 |
A4 Equity method investments | 92.00 | | | 92.00 |
HK Income tax | 5 677.00 | | | 5 677.00 |
HL TOTAL REVENUE (I + III + V + VII) | 339 112.00 | | | 339 112.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 304 270.00 | | | 304 270.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 842.00 | | | 34 842.00 |
HP References: Equipment leasing | 8 927.00 | | | 8 927.00 |
| |
| 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 | | | 13 833.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 2 000.00 | |
I4 DECREASES Grand Total | | | 13 833.00 | |
IO DECREASES Total including other intangible assets | | | 5 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 833.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 5 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 6 833.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 2 000.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 3 138.00 | | |
PE DEPRECIATION Total including other intangible assets | | 1 500.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 1 638.00 | | |
