| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 000.00 | 1 592.00 | 3 408.00 | 5 000.00 |
AT Other tangible assets | 56 135.00 | 8 208.00 | 47 927.00 | 56 135.00 |
BD Other fixed assets | 75.00 | | 75.00 | 75.00 |
BJ TOTAL (I) | 61 210.00 | 9 800.00 | 51 410.00 | 61 210.00 |
BX Customers and related accounts | 29 780.00 | | 29 780.00 | 29 780.00 |
BZ Other receivables | 6 216.00 | | 6 216.00 | 6 216.00 |
CF Cash and cash equivalents | 309.00 | | 309.00 | 309.00 |
CH Prepaid expenses | 1 930.00 | | 1 930.00 | 1 930.00 |
CJ TOTAL (II) | 38 237.00 | | 38 237.00 | 38 237.00 |
CO Grand total (0 to V) | 99 448.00 | 9 800.00 | 89 648.00 | 99 448.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 600.00 | 6 600.00 | | 6 600.00 |
DD Legal reserve (1) | 660.00 | | | 660.00 |
DH Retained earnings | 3 890.00 | | | 3 890.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 601.00 | 4 550.00 | | 12 601.00 |
DL TOTAL (I) | 23 752.00 | 11 150.00 | | 23 752.00 |
DU Loans and Debts from Credit Institutions (3) | 30 466.00 | 31 129.00 | | 30 466.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 889.00 | 8 459.00 | | 8 889.00 |
DX Trade payables and related accounts | 5 638.00 | 13 675.00 | | 5 638.00 |
DY Tax and social security liabilities | 20 901.00 | 17 555.00 | | 20 901.00 |
EC TOTAL (IV) | 65 895.00 | 70 820.00 | | 65 895.00 |
EE Grand total (I to V) | 89 648.00 | 81 971.00 | | 89 648.00 |
EI Including equity loans | 8 889.00 | | | 8 889.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 157 005.00 | | 157 005.00 | 157 005.00 |
FJ Net sales | 157 005.00 | | 157 005.00 | 157 005.00 |
FO Operating subsidies | | | 2 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 781.00 | |
FR Total operating income (I) | | | 160 786.00 | |
FW Other purchases and external expenses | | | 85 186.00 | |
FX Taxes, duties, and similar payments | | | 1 325.00 | |
FY Salaries and Wages | | | 39 085.00 | |
FZ Social Security Contributions | | | 9 673.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 448.00 | |
GE Other Expenses | | | 460.00 | |
GF Total Operating Expenses (II) | | | 142 179.00 | |
GG - OPERATING RESULT (I - II) | | | 18 607.00 | |
GR Interest and similar expenses | | | 1 336.00 | |
GU Total financial expenses (VI) | | | 1 336.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 335.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 271.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2 665.00 | | | 2 665.00 |
HH Total exceptional expenses (VIII) | 2 665.00 | | | 2 665.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 665.00 | | | -2 665.00 |
HK Income tax | 2 005.00 | 803.00 | | 2 005.00 |
HL TOTAL REVENUE (I + III + V + VII) | 160 787.00 | 99 178.00 | | 160 787.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 148 185.00 | 94 627.00 | | 148 185.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 601.00 | 4 550.00 | | 12 601.00 |
| |
| 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 | 53 534.00 | | 7 677.00 | 53 534.00 |
I3 DECREASES Total Financial Fixed Assets | | | 75.00 | |
I4 DECREASES Grand Total | | | 61 211.00 | |
IO DECREASES Total including other intangible assets | | | 5 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 56 136.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 000.00 | | | 5 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 48 459.00 | | 7 677.00 | 48 459.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 75.00 | | | 75.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 352.00 | 6 448.00 | | 3 352.00 |
PE DEPRECIATION Total including other intangible assets | 592.00 | 1 000.00 | | 592.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 760.00 | 5 448.00 | | 2 760.00 |
| |
| 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 | 5 638.00 | 5 638.00 | | 5 638.00 |
8C Staff and Related Accounts | 613.00 | 613.00 | | 613.00 |
8D Social Security and Other Social Organizations | 5 559.00 | 5 559.00 | | 5 559.00 |
8E Income Taxes | 762.00 | 762.00 | | 762.00 |
UX Other trade receivables | 29 781.00 | | | 29 781.00 |
VB VAT | 3 352.00 | | | 3 352.00 |
VG Loans with a maturity of up to one year at origin | 6 100.00 | 6 100.00 | | 6 100.00 |
VH Loans with a maturity of more than one year at origin | 24 367.00 | 24 367.00 | | 24 367.00 |
VI Group and Associates | 8 890.00 | 8 890.00 | | 8 890.00 |
VJ Loans taken out during the year | 673.00 | | | 673.00 |
VK Loans repaid during the year | 7 435.00 | | | 7 435.00 |
VQ Other Taxes, Duties, and Similar Debts | 420.00 | 420.00 | | 420.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 865.00 | | | 2 865.00 |
VS Prepaid expenses | 1 930.00 | | | 1 930.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 928.00 | 37 928.00 | | 37 928.00 |
VW VAT | 13 549.00 | 13 549.00 | | 13 549.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 65 896.00 | 65 896.00 | | 65 896.00 |
