| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 53 827.00 | 37 927.00 | 15 900.00 | 53 827.00 |
BJ TOTAL (I) | 62 914.00 | 37 927.00 | 24 987.00 | 62 914.00 |
BX Customers and related accounts | 6 259.00 | | 6 259.00 | 6 259.00 |
BZ Other receivables | 717.00 | | 717.00 | 717.00 |
CF Cash and cash equivalents | 232 000.00 | | 232 000.00 | 232 000.00 |
CH Prepaid expenses | 1 813.00 | | 1 813.00 | 1 813.00 |
CJ TOTAL (II) | 240 790.00 | | 240 790.00 | 240 790.00 |
CO Grand total (0 to V) | 303 704.00 | 37 927.00 | 265 777.00 | 303 704.00 |
CU Other investments | 9 087.00 | | 9 087.00 | 9 087.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DG Other reserves | | 67 494.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 118 745.00 | 61 052.00 | | 118 745.00 |
DL TOTAL (I) | 122 046.00 | 131 846.00 | | 122 046.00 |
DU Loans and Debts from Credit Institutions (3) | 10 322.00 | | | 10 322.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 637.00 | 7 721.00 | | 1 637.00 |
DX Trade payables and related accounts | 19 200.00 | 19 100.00 | | 19 200.00 |
DY Tax and social security liabilities | 111 347.00 | 11 822.00 | | 111 347.00 |
EA Other liabilities | 1 226.00 | 8 930.00 | | 1 226.00 |
EC TOTAL (IV) | 143 731.00 | 47 572.00 | | 143 731.00 |
EE Grand total (I to V) | 265 777.00 | 179 418.00 | | 265 777.00 |
EG Accrued income and payables due within one year | 143 731.00 | 47 572.00 | | 143 731.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 20 779.00 | | 20 779.00 | 20 779.00 |
FJ Net sales | 20 779.00 | | 20 779.00 | 20 779.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 45 010.00 | |
FQ Other income | | | 281 013.00 | |
FR Total operating income (I) | | | 346 802.00 | |
FW Other purchases and external expenses | | | 161 668.00 | |
FX Taxes, duties, and similar payments | | | 7 137.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 495.00 | |
GE Other Expenses | | | 23.00 | |
GF Total Operating Expenses (II) | | | 173 322.00 | |
GG - OPERATING RESULT (I - II) | | | 173 480.00 | |
GR Interest and similar expenses | | | 30.00 | |
GU Total financial expenses (VI) | | | 30.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -30.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 173 450.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 530.00 | | | 530.00 |
HH Total exceptional expenses (VIII) | 530.00 | | | 530.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -530.00 | | | -530.00 |
HK Income tax | 54 175.00 | 17 092.00 | | 54 175.00 |
HL TOTAL REVENUE (I + III + V + VII) | 346 802.00 | 174 496.00 | | 346 802.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 228 057.00 | 113 444.00 | | 228 057.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 118 745.00 | 61 052.00 | | 118 745.00 |
| |
| 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 | 62 148.00 | | 766.00 | 62 148.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 087.00 | |
I4 DECREASES Grand Total | | | 62 914.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 53 827.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 53 061.00 | | 766.00 | 53 061.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 087.00 | | | 9 087.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 33 432.00 | 4 495.00 | | 33 432.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 33 432.00 | 4 495.00 | | 33 432.00 |
