| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 885.00 | 885.00 | | 885.00 |
AT Other tangible assets | 9 696.00 | 4 826.00 | 4 870.00 | 9 696.00 |
BH Other financial assets | 1 950.00 | | 1 950.00 | 1 950.00 |
BJ TOTAL (I) | 12 531.00 | 5 711.00 | 6 820.00 | 12 531.00 |
BX Customers and related accounts | 46 676.00 | | 46 676.00 | 46 676.00 |
BZ Other receivables | 300.00 | | 300.00 | 300.00 |
CF Cash and cash equivalents | 64 569.00 | | 64 569.00 | 64 569.00 |
CH Prepaid expenses | 3 389.00 | | 3 389.00 | 3 389.00 |
CJ TOTAL (II) | 114 934.00 | | 114 934.00 | 114 934.00 |
CO Grand total (0 to V) | 127 465.00 | 5 711.00 | 121 755.00 | 127 465.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 36 525.00 | 19 864.00 | | 36 525.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 587.00 | 16 661.00 | | 1 587.00 |
DL TOTAL (I) | 46 911.00 | 45 325.00 | | 46 911.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49 960.00 | 42 960.00 | | 49 960.00 |
DX Trade payables and related accounts | 8 130.00 | 4 333.00 | | 8 130.00 |
DY Tax and social security liabilities | 16 754.00 | 13 064.00 | | 16 754.00 |
EC TOTAL (IV) | 74 843.00 | 60 357.00 | | 74 843.00 |
EE Grand total (I to V) | 121 755.00 | 105 682.00 | | 121 755.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 161 723.00 | | 161 723.00 | 161 723.00 |
FJ Net sales | 161 723.00 | | 161 723.00 | 161 723.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 161 727.00 | |
FW Other purchases and external expenses | | | 78 869.00 | |
FX Taxes, duties, and similar payments | | | 654.00 | |
FY Salaries and Wages | | | 78 054.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 283.00 | |
GF Total Operating Expenses (II) | | | 159 860.00 | |
GG - OPERATING RESULT (I - II) | | | 1 867.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 867.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 242.00 | | |
HH Total exceptional expenses (VIII) | | 242.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -242.00 | | |
HK Income tax | 280.00 | 2 940.00 | | 280.00 |
HL TOTAL REVENUE (I + III + V + VII) | 161 727.00 | 164 152.00 | | 161 727.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 160 140.00 | 147 491.00 | | 160 140.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 587.00 | 16 661.00 | | 1 587.00 |
| |
| 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 | 10 006.00 | | 2 525.00 | 10 006.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 950.00 | |
I4 DECREASES Grand Total | | | 12 531.00 | |
IO DECREASES Total including other intangible assets | | | 885.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 696.00 | |
KD ACQUISITIONS Total including other intangible assets | 885.00 | | | 885.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 171.00 | | 2 525.00 | 7 171.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 950.00 | | | 1 950.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 428.00 | 2 283.00 | | 3 428.00 |
PE DEPRECIATION Total including other intangible assets | 47.00 | 838.00 | | 47.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 381.00 | 1 444.00 | | 3 381.00 |
| |
| 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 | 8 130.00 | 8 130.00 | | 8 130.00 |
8D Social Security and Other Social Organizations | 7 280.00 | 7 280.00 | | 7 280.00 |
8E Income Taxes | 280.00 | 280.00 | | 280.00 |
UT Other financial assets | 1 950.00 | | | 1 950.00 |
UX Other trade receivables | 46 676.00 | | | 46 676.00 |
VB VAT | 300.00 | | | 300.00 |
VI Group and Associates | 49 960.00 | 49 960.00 | | 49 960.00 |
VQ Other Taxes, Duties, and Similar Debts | 463.00 | 463.00 | | 463.00 |
VS Prepaid expenses | 3 389.00 | | | 3 389.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 52 315.00 | 50 365.00 | 1 950.00 | 52 315.00 |
VW VAT | 8 731.00 | 8 731.00 | | 8 731.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 74 843.00 | 74 843.00 | | 74 843.00 |
