| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 440.00 | 1 440.00 | | 1 440.00 |
AT Other tangible assets | 65 026.00 | 42 124.00 | 22 902.00 | 65 026.00 |
BH Other financial assets | 2 333.00 | 2 333.00 | | 2 333.00 |
BJ TOTAL (I) | 68 799.00 | 45 897.00 | 22 902.00 | 68 799.00 |
BX Customers and related accounts | 8 742.00 | 3 285.00 | 5 457.00 | 8 742.00 |
BZ Other receivables | 113 080.00 | | 113 080.00 | 113 080.00 |
CF Cash and cash equivalents | 93 260.00 | | 93 260.00 | 93 260.00 |
CH Prepaid expenses | 1 600.00 | | 1 600.00 | 1 600.00 |
CJ TOTAL (II) | 216 682.00 | 3 285.00 | 213 397.00 | 216 682.00 |
CO Grand total (0 to V) | 285 481.00 | 49 182.00 | 236 299.00 | 285 481.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 14 237.00 | 14 237.00 | | 14 237.00 |
DB Share, merger, contribution premiums, etc. | 67 282.00 | 67 282.00 | | 67 282.00 |
DD Legal reserve (1) | 1 424.00 | 1 424.00 | | 1 424.00 |
DH Retained earnings | 34 506.00 | 34 386.00 | | 34 506.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 364.00 | 120.00 | | 364.00 |
DL TOTAL (I) | 117 812.00 | 117 448.00 | | 117 812.00 |
DQ Provisions for Expenses | 50 000.00 | 14 000.00 | | 50 000.00 |
DR TOTAL (IV) | 50 000.00 | 14 000.00 | | 50 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 528.00 | 44 828.00 | | 8 528.00 |
DX Trade payables and related accounts | 6 480.00 | 2 214.00 | | 6 480.00 |
DY Tax and social security liabilities | 53 479.00 | 73 848.00 | | 53 479.00 |
EC TOTAL (IV) | 68 487.00 | 120 891.00 | | 68 487.00 |
EE Grand total (I to V) | 236 299.00 | 252 339.00 | | 236 299.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 485 939.00 | | 485 939.00 | 485 939.00 |
FJ Net sales | 485 939.00 | | 485 939.00 | 485 939.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 21 041.00 | |
FR Total operating income (I) | | | 506 980.00 | |
FW Other purchases and external expenses | | | 251 102.00 | |
FX Taxes, duties, and similar payments | | | 6 676.00 | |
FY Salaries and Wages | | | 131 958.00 | |
FZ Social Security Contributions | | | 59 633.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 106.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 3 285.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 50 000.00 | |
GF Total Operating Expenses (II) | | | 508 760.00 | |
GG - OPERATING RESULT (I - II) | | | -1 780.00 | |
GL Other interest and similar income | | | 3 300.00 | |
GP Total financial income (V) | | | 3 300.00 | |
GQ Financial allocations to depreciation and provisions | | | 34.00 | |
GU Total financial expenses (VI) | | | 34.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 266.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 487.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 123.00 | | | 1 123.00 |
HL TOTAL REVENUE (I + III + V + VII) | 510 280.00 | 541 802.00 | | 510 280.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 509 917.00 | 541 683.00 | | 509 917.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 364.00 | 120.00 | | 364.00 |
| |
| 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 | 68 765.00 | | 34.00 | 68 765.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 333.00 | |
I4 DECREASES Grand Total | | 34.00 | 68 799.00 | |
IO DECREASES Total including other intangible assets | | 34.00 | 1 440.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 65 026.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 440.00 | | | 1 440.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 65 026.00 | | | 65 026.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 299.00 | | 34.00 | 2 299.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 37 458.00 | 6 106.00 | | 37 458.00 |
PE DEPRECIATION Total including other intangible assets | 1 440.00 | | | 1 440.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 36 018.00 | 6 106.00 | | 36 018.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 2 299.00 | 34.00 | | 2 299.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 14 000.00 | 50 000.00 | 14 000.00 | 14 000.00 |
6T Receivables | | 3 285.00 | | |
7C Grand total | 16 299.00 | 53 319.00 | 14 000.00 | 16 299.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 8 528.00 | 8 528.00 | | 8 528.00 |
8B Suppliers and Related Accounts | 6 480.00 | 6 480.00 | | 6 480.00 |
8C Staff and Related Accounts | 22 479.00 | 22 479.00 | | 22 479.00 |
8D Social Security and Other Social Organizations | 21 165.00 | 21 165.00 | | 21 165.00 |
8E Income Taxes | 1 111.00 | 1 111.00 | | 1 111.00 |
UT Other financial assets | 2 333.00 | | 2 333.00 | 2 333.00 |
UX Other trade receivables | 8 742.00 | 8 742.00 | | 8 742.00 |
UY Staff and related accounts | 2 000.00 | 2 000.00 | | 2 000.00 |
VB VAT | 1 080.00 | 1 080.00 | | 1 080.00 |
VC Group and associates | 110 000.00 | 110 000.00 | | 110 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 224.00 | 3 224.00 | | 3 224.00 |
VS Prepaid expenses | 1 600.00 | 1 600.00 | | 1 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 125 755.00 | 123 422.00 | 2 333.00 | 125 755.00 |
VW VAT | 5 500.00 | 5 500.00 | | 5 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 68 487.00 | 68 487.00 | | 68 487.00 |
