| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 208 800.00 | | 208 800.00 | 208 800.00 |
BX Customers and related accounts | 66 562.00 | | 66 562.00 | 66 562.00 |
BZ Other receivables | 146 348.00 | | 146 348.00 | 146 348.00 |
CD Marketable securities | 101 703.00 | | 101 703.00 | 101 703.00 |
CF Cash and cash equivalents | 12 489.00 | | 12 489.00 | 12 489.00 |
CJ TOTAL (II) | 327 103.00 | | 327 103.00 | 327 103.00 |
CO Grand total (0 to V) | 535 903.00 | | 535 903.00 | 535 903.00 |
CU Other investments | 208 800.00 | | 208 800.00 | 208 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 27 776.00 | | | 27 776.00 |
DB Share, merger, contribution premiums, etc. | 196 268.00 | | | 196 268.00 |
DD Legal reserve (1) | 1 524.00 | | | 1 524.00 |
DF Regulated reserves (1) | 5 976.00 | | | 5 976.00 |
DG Other reserves | 178 452.00 | | | 178 452.00 |
DH Retained earnings | 61 239.00 | | | 61 239.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 201.00 | | | 6 201.00 |
DL TOTAL (I) | 477 440.00 | | | 477 440.00 |
DX Trade payables and related accounts | 15 842.00 | | | 15 842.00 |
DY Tax and social security liabilities | 42 620.00 | | | 42 620.00 |
EC TOTAL (IV) | 58 463.00 | | | 58 463.00 |
EE Grand total (I to V) | 535 903.00 | | | 535 903.00 |
EG Accrued income and payables due within one year | 58 463.00 | | | 58 463.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 76 863.00 | | 76 863.00 | 76 863.00 |
FJ Net sales | 76 863.00 | | 76 863.00 | 76 863.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 061.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 77 929.00 | |
FW Other purchases and external expenses | | | 2 958.00 | |
FX Taxes, duties, and similar payments | | | 877.00 | |
FY Salaries and Wages | | | 46 593.00 | |
FZ Social Security Contributions | | | 20 554.00 | |
GF Total Operating Expenses (II) | | | 70 985.00 | |
GG - OPERATING RESULT (I - II) | | | 6 944.00 | |
GL Other interest and similar income | | | 253.00 | |
GP Total financial income (V) | | | 253.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 253.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 197.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 061.00 | | | 1 061.00 |
HB Exceptional income from capital transactions | 30.00 | | | 30.00 |
HD Total exceptional income (VII) | 30.00 | | | 30.00 |
HE Exceptional expenses on management operations | 240.00 | | | 240.00 |
HH Total exceptional expenses (VIII) | 240.00 | | | 240.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -209.00 | | | -209.00 |
HK Income tax | 786.00 | | | 786.00 |
HL TOTAL REVENUE (I + III + V + VII) | 78 212.00 | | | 78 212.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 72 011.00 | | | 72 011.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 201.00 | | | 6 201.00 |
| |
| 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 | 208 800.00 | | | 208 800.00 |
I3 DECREASES Total Financial Fixed Assets | | | 208 800.00 | |
I4 DECREASES Grand Total | | | 208 800.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 208 800.00 | | | 208 800.00 |
| |
| 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 | 15 843.00 | 15 843.00 | | 15 843.00 |
UX Other trade receivables | 66 562.00 | | | 66 562.00 |
VP Miscellaneous | 146 348.00 | | | 146 348.00 |
VQ Other Taxes, Duties, and Similar Debts | 42 621.00 | 42 621.00 | | 42 621.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 212 910.00 | 212 910.00 | | 212 910.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 58 463.00 | 58 463.00 | | 58 463.00 |
