| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 7 948.00 | 7 948.00 | | 7 948.00 |
AP Buildings | 2 427.00 | 2 427.00 | | 2 427.00 |
AT Other tangible assets | 21 381.00 | 17 779.00 | 3 601.00 | 21 381.00 |
BH Other financial assets | 53.00 | | 53.00 | 53.00 |
BJ TOTAL (I) | 31 809.00 | 28 154.00 | 3 654.00 | 31 809.00 |
BL Raw materials, supplies | 900.00 | | 900.00 | 900.00 |
BX Customers and related accounts | 49 878.00 | | 49 878.00 | 49 878.00 |
BZ Other receivables | 642.00 | | 642.00 | 642.00 |
CF Cash and cash equivalents | 167 576.00 | | 167 576.00 | 167 576.00 |
CH Prepaid expenses | 368.00 | | 368.00 | 368.00 |
CJ TOTAL (II) | 219 363.00 | | 219 363.00 | 219 363.00 |
CO Grand total (0 to V) | 251 172.00 | 28 154.00 | 223 018.00 | 251 172.00 |
CP Shares due in less than one year | 6.00 | | | 6.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 964.00 | 3 964.00 | | 3 964.00 |
DD Legal reserve (1) | 396.00 | 396.00 | | 396.00 |
DE Statutory or contractual reserves | 27 475.00 | 27 475.00 | | 27 475.00 |
DH Retained earnings | 15 259.00 | 15 259.00 | | 15 259.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | | 1.00 | | |
DL TOTAL (I) | 47 095.00 | 47 095.00 | | 47 095.00 |
DX Trade payables and related accounts | 2 877.00 | 3 027.00 | | 2 877.00 |
DY Tax and social security liabilities | 38 795.00 | 37 081.00 | | 38 795.00 |
EA Other liabilities | 134 251.00 | 102 324.00 | | 134 251.00 |
EC TOTAL (IV) | 175 923.00 | 142 432.00 | | 175 923.00 |
EE Grand total (I to V) | 223 018.00 | 189 527.00 | | 223 018.00 |
EG Accrued income and payables due within one year | 175 923.00 | 142 432.00 | | 175 923.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 295 490.00 | | 295 490.00 | 295 490.00 |
FJ Net sales | 295 490.00 | | 295 490.00 | 295 490.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 295 495.00 | |
FV Inventory change (raw materials and supplies) | | | 190.00 | |
FW Other purchases and external expenses | | | 102 854.00 | |
FX Taxes, duties, and similar payments | | | 15 458.00 | |
FY Salaries and Wages | | | 123 919.00 | |
FZ Social Security Contributions | | | 51 797.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 278.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 295 495.00 | |
GG - OPERATING RESULT (I - II) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 295 495.00 | 297 507.00 | | 295 495.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 295 495.00 | 297 506.00 | | 295 495.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | | 1.00 | | |
| |
| 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 | 31 809.00 | | | 31 809.00 |
I3 DECREASES Total Financial Fixed Assets | | | 53.00 | |
I4 DECREASES Grand Total | | | 31 809.00 | |
IO DECREASES Total including other intangible assets | | | 7 948.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 23 807.00 | |
KD ACQUISITIONS Total including other intangible assets | 7 948.00 | | | 7 948.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 807.00 | | | 23 807.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 53.00 | | | 53.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 26 877.00 | 1 278.00 | | 26 877.00 |
PE DEPRECIATION Total including other intangible assets | 7 948.00 | | | 7 948.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 18 929.00 | 1 278.00 | | 18 929.00 |
