| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 116.00 | 116.00 | | 116.00 |
AT Other tangible assets | 21 017.00 | 21 017.00 | | 21 017.00 |
BJ TOTAL (I) | 21 134.00 | 21 134.00 | | 21 134.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 321.00 | | 321.00 | 321.00 |
CF Cash and cash equivalents | 36 050.00 | | 36 050.00 | 36 050.00 |
CJ TOTAL (II) | 36 372.00 | | 36 372.00 | 36 372.00 |
CO Grand total (0 to V) | 57 505.00 | 21 134.00 | 36 372.00 | 57 505.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 11 362.00 | 10 959.00 | | 11 362.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 429.00 | 403.00 | | 9 429.00 |
DL TOTAL (I) | 21 891.00 | 12 462.00 | | 21 891.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 089.00 | 22 075.00 | | 1 089.00 |
DX Trade payables and related accounts | 429.00 | 547.00 | | 429.00 |
DY Tax and social security liabilities | 12 962.00 | 12 347.00 | | 12 962.00 |
EC TOTAL (IV) | 14 481.00 | 34 968.00 | | 14 481.00 |
EE Grand total (I to V) | 36 372.00 | 47 430.00 | | 36 372.00 |
EI Including equity loans | 1 089.00 | | | 1 089.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 111 012.00 | | 111 012.00 | 111 012.00 |
FJ Net sales | 111 012.00 | | 111 012.00 | 111 012.00 |
FQ Other income | | | 3 371.00 | |
FR Total operating income (I) | | | 114 383.00 | |
FW Other purchases and external expenses | | | 48 706.00 | |
FX Taxes, duties, and similar payments | | | 1 137.00 | |
FY Salaries and Wages | | | 37 310.00 | |
FZ Social Security Contributions | | | 14 175.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 842.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 104 182.00 | |
GG - OPERATING RESULT (I - II) | | | 10 202.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 3.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 204.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 221.00 | 13.00 | | 221.00 |
HH Total exceptional expenses (VIII) | 221.00 | 13.00 | | 221.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -221.00 | -13.00 | | -221.00 |
HK Income tax | 555.00 | | | 555.00 |
HL TOTAL REVENUE (I + III + V + VII) | 114 386.00 | 77 413.00 | | 114 386.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 104 958.00 | 77 011.00 | | 104 958.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 429.00 | 403.00 | | 9 429.00 |
| |
| 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 | 21 134.00 | | | 21 134.00 |
I4 DECREASES Grand Total | | | 21 134.00 | |
IO DECREASES Total including other intangible assets | | | 116.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 21 017.00 | |
KD ACQUISITIONS Total including other intangible assets | 116.00 | | | 116.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 017.00 | | | 21 017.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 18 292.00 | 2 842.00 | | 18 292.00 |
PE DEPRECIATION Total including other intangible assets | 116.00 | | | 116.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 18 175.00 | 2 842.00 | | 18 175.00 |
| |
| 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 | 429.00 | 429.00 | | 429.00 |
8C Staff and Related Accounts | 194.00 | 194.00 | | 194.00 |
8D Social Security and Other Social Organizations | 6 021.00 | 6 021.00 | | 6 021.00 |
8E Income Taxes | 555.00 | 555.00 | | 555.00 |
VB VAT | 321.00 | | | 321.00 |
VI Group and Associates | 1 089.00 | 1 089.00 | | 1 089.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 660.00 | 2 660.00 | | 2 660.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 321.00 | 321.00 | | 321.00 |
VW VAT | 3 532.00 | 3 532.00 | | 3 532.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 481.00 | 14 481.00 | 1.00 | 14 481.00 |
