| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 118 910.00 | | 118 910.00 | 118 910.00 |
BJ TOTAL (I) | 119 080.00 | | 119 080.00 | 119 080.00 |
BX Customers and related accounts | 57 109.00 | 3 379.00 | 53 729.00 | 57 109.00 |
BZ Other receivables | 17 671.00 | | 17 671.00 | 17 671.00 |
CF Cash and cash equivalents | 307 373.00 | | 307 373.00 | 307 373.00 |
CH Prepaid expenses | 515.00 | | 515.00 | 515.00 |
CJ TOTAL (II) | 382 668.00 | 3 379.00 | 379 289.00 | 382 668.00 |
CO Grand total (0 to V) | 501 748.00 | 3 379.00 | 498 369.00 | 501 748.00 |
CU Other investments | 170.00 | | 170.00 | 170.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 65 000.00 | 65 000.00 | | 65 000.00 |
DD Legal reserve (1) | 6 500.00 | 6 500.00 | | 6 500.00 |
DG Other reserves | 225 049.00 | 220 250.00 | | 225 049.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 52 281.00 | 54 799.00 | | 52 281.00 |
DL TOTAL (I) | 348 830.00 | 346 549.00 | | 348 830.00 |
DX Trade payables and related accounts | 72 287.00 | 47 774.00 | | 72 287.00 |
DY Tax and social security liabilities | 13 022.00 | 21 181.00 | | 13 022.00 |
EA Other liabilities | 72.00 | | | 72.00 |
EB Prepaid income (2) | 64 159.00 | 65 971.00 | | 64 159.00 |
EC TOTAL (IV) | 149 539.00 | 134 927.00 | | 149 539.00 |
EE Grand total (I to V) | 498 369.00 | 481 476.00 | | 498 369.00 |
EG Accrued income and payables due within one year | 149 539.00 | 134 927.00 | | 149 539.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 378 112.00 | | 378 112.00 | 378 112.00 |
FJ Net sales | 378 112.00 | | 378 112.00 | 378 112.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 11.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 378 124.00 | |
FW Other purchases and external expenses | | | 304 939.00 | |
FX Taxes, duties, and similar payments | | | 1 113.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 306 055.00 | |
GG - OPERATING RESULT (I - II) | | | 72 069.00 | |
GL Other interest and similar income | | | 543.00 | |
GP Total financial income (V) | | | 543.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 543.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 72 612.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 20 331.00 | 27 400.00 | | 20 331.00 |
HL TOTAL REVENUE (I + III + V + VII) | 378 667.00 | 350 388.00 | | 378 667.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 326 386.00 | 295 590.00 | | 326 386.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 52 281.00 | 54 799.00 | | 52 281.00 |
| |
| 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 | 119 080.00 | | | 119 080.00 |
I3 DECREASES Total Financial Fixed Assets | | | 170.00 | |
I4 DECREASES Grand Total | | | 119 080.00 | |
IO DECREASES Total including other intangible assets | | | 118 910.00 | |
KD ACQUISITIONS Total including other intangible assets | 118 910.00 | | | 118 910.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 170.00 | | | 170.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 3 390.00 | | 11.00 | 3 390.00 |
7B Total provisions for depreciation | 3 390.00 | | 11.00 | 3 390.00 |
7C Grand total | 3 390.00 | | 11.00 | 3 390.00 |
UE of which provisions and reversals: - Operating | | | 11.00 | |
| |
| 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 | 72 287.00 | 72 287.00 | | 72 287.00 |
8E Income Taxes | 2 784.00 | 2 784.00 | | 2 784.00 |
8K Other liabilities (including liabilities related to repo transactions) | 72.00 | 72.00 | | 72.00 |
8L Deferred income | 64 159.00 | 64 159.00 | | 64 159.00 |
UX Other trade receivables | 53 064.00 | 53 064.00 | | 53 064.00 |
VA Doubtful or disputed receivables | 4 044.00 | 4 044.00 | | 4 044.00 |
VB VAT | 17 504.00 | 17 504.00 | | 17 504.00 |
VQ Other Taxes, Duties, and Similar Debts | 745.00 | 745.00 | | 745.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 167.00 | 167.00 | | 167.00 |
VS Prepaid expenses | 515.00 | 515.00 | | 515.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 75 295.00 | 75 295.00 | | 75 295.00 |
VW VAT | 9 493.00 | 9 493.00 | | 9 493.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 149 539.00 | 149 539.00 | | 149 539.00 |
