| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 7 190.00 | 7 190.00 | | 7 190.00 |
AT Other tangible assets | 1 879.00 | 1 475.00 | 403.00 | 1 879.00 |
BH Other financial assets | 4 562.00 | | 4 562.00 | 4 562.00 |
BJ TOTAL (I) | 13 632.00 | 8 665.00 | 4 966.00 | 13 632.00 |
BP Services in progress | 11 000.00 | | 11 000.00 | 11 000.00 |
BX Customers and related accounts | 37 200.00 | | 37 200.00 | 37 200.00 |
BZ Other receivables | 6 428.00 | | 6 428.00 | 6 428.00 |
CF Cash and cash equivalents | 33 831.00 | | 33 831.00 | 33 831.00 |
CH Prepaid expenses | 3 967.00 | | 3 967.00 | 3 967.00 |
CJ TOTAL (II) | 92 427.00 | | 92 427.00 | 92 427.00 |
CO Grand total (0 to V) | 106 060.00 | 8 665.00 | 97 394.00 | 106 060.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 244.00 | | | 15 244.00 |
DD Legal reserve (1) | 1 524.00 | | | 1 524.00 |
DH Retained earnings | 31 581.00 | | | 31 581.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 353.00 | | | 1 353.00 |
DL TOTAL (I) | 49 703.00 | | | 49 703.00 |
DU Loans and Debts from Credit Institutions (3) | 61.00 | | | 61.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 745.00 | | | 2 745.00 |
DX Trade payables and related accounts | 7 259.00 | | | 7 259.00 |
DY Tax and social security liabilities | 37 624.00 | | | 37 624.00 |
EC TOTAL (IV) | 47 690.00 | | | 47 690.00 |
EE Grand total (I to V) | 97 394.00 | | | 97 394.00 |
EG Accrued income and payables due within one year | 47 690.00 | | | 47 690.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 61.00 | | | 61.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 195 445.00 | 4 800.00 | 200 245.00 | 195 445.00 |
FJ Net sales | 195 445.00 | 4 800.00 | 200 245.00 | 195 445.00 |
FM Inventory production | | | -7 300.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 192 954.00 | |
FW Other purchases and external expenses | | | 86 294.00 | |
FX Taxes, duties, and similar payments | | | 3 116.00 | |
FY Salaries and Wages | | | 76 939.00 | |
FZ Social Security Contributions | | | 24 741.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 403.00 | |
GE Other Expenses | | | 103.00 | |
GF Total Operating Expenses (II) | | | 191 598.00 | |
GG - OPERATING RESULT (I - II) | | | 1 355.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 355.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2.00 | | | 2.00 |
HH Total exceptional expenses (VIII) | 2.00 | | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2.00 | | | -2.00 |
HL TOTAL REVENUE (I + III + V + VII) | 192 954.00 | | | 192 954.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 191 601.00 | | | 191 601.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 353.00 | | | 1 353.00 |
| |
| 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 | 13 632.00 | | | 13 632.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 562.00 | |
I4 DECREASES Grand Total | | | 13 632.00 | |
IO DECREASES Total including other intangible assets | | | 7 190.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 879.00 | |
KD ACQUISITIONS Total including other intangible assets | 7 190.00 | | | 7 190.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 879.00 | | | 1 879.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 562.00 | | | 4 562.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 262.00 | 403.00 | | 8 262.00 |
PE DEPRECIATION Total including other intangible assets | 7 190.00 | | | 7 190.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 072.00 | 403.00 | | 1 072.00 |
| |
| 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 | 7 259.00 | 7 259.00 | | 7 259.00 |
8C Staff and Related Accounts | 11 326.00 | 11 326.00 | | 11 326.00 |
8D Social Security and Other Social Organizations | 9 639.00 | 9 639.00 | | 9 639.00 |
UT Other financial assets | 4 562.00 | | | 4 562.00 |
UX Other trade receivables | 37 200.00 | | | 37 200.00 |
VB VAT | 1 221.00 | | | 1 221.00 |
VG Loans with a maturity of up to one year at origin | 61.00 | 61.00 | | 61.00 |
VI Group and Associates | 2 745.00 | 2 745.00 | | 2 745.00 |
VM Income taxes | 5 207.00 | | | 5 207.00 |
VQ Other Taxes, Duties, and Similar Debts | 367.00 | 367.00 | | 367.00 |
VS Prepaid expenses | 3 967.00 | | | 3 967.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 52 158.00 | 47 596.00 | 4 562.00 | 52 158.00 |
VW VAT | 16 292.00 | 16 292.00 | | 16 292.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 47 690.00 | 47 690.00 | | 47 690.00 |
