| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 833.00 | 357.00 | 476.00 | 833.00 |
BJ TOTAL (I) | 833.00 | 357.00 | 476.00 | 833.00 |
BX Customers and related accounts | 21 672.00 | | 21 672.00 | 21 672.00 |
BZ Other receivables | 3 762.00 | | 3 762.00 | 3 762.00 |
CF Cash and cash equivalents | 82 724.00 | | 82 724.00 | 82 724.00 |
CJ TOTAL (II) | 108 159.00 | | 108 159.00 | 108 159.00 |
CO Grand total (0 to V) | 108 991.00 | 357.00 | 108 634.00 | 108 991.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 67 456.00 | 50 989.00 | | 67 456.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 127.00 | 16 567.00 | | 19 127.00 |
DL TOTAL (I) | 87 683.00 | 68 556.00 | | 87 683.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 123.00 | 9 650.00 | | 16 123.00 |
DX Trade payables and related accounts | 1 092.00 | 552.00 | | 1 092.00 |
DY Tax and social security liabilities | 3 737.00 | 788.00 | | 3 737.00 |
EC TOTAL (IV) | 20 952.00 | 10 990.00 | | 20 952.00 |
EE Grand total (I to V) | 108 634.00 | 79 546.00 | | 108 634.00 |
EI Including equity loans | 16 123.00 | | | 16 123.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 23 268.00 | 33 868.00 | 57 136.00 | 23 268.00 |
FJ Net sales | 23 268.00 | 33 868.00 | 57 136.00 | 23 268.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 57 138.00 | |
FW Other purchases and external expenses | | | 31 855.00 | |
FX Taxes, duties, and similar payments | | | 326.00 | |
FZ Social Security Contributions | | | 2 178.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 278.00 | |
GF Total Operating Expenses (II) | | | 34 637.00 | |
GG - OPERATING RESULT (I - II) | | | 22 502.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 502.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 90.00 | | |
HH Total exceptional expenses (VIII) | | 90.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -90.00 | | |
HK Income tax | 3 375.00 | 417.00 | | 3 375.00 |
HL TOTAL REVENUE (I + III + V + VII) | 57 138.00 | 58 962.00 | | 57 138.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 38 012.00 | 42 395.00 | | 38 012.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 127.00 | 16 567.00 | | 19 127.00 |
| |
| 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 | 833.00 | | | 833.00 |
I4 DECREASES Grand Total | | | 833.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 833.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 833.00 | | | 833.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 79.00 | 278.00 | | 79.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 79.00 | 278.00 | | 79.00 |
| |
| 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 | 1 092.00 | 1 092.00 | | 1 092.00 |
8E Income Taxes | 3 375.00 | 3 375.00 | | 3 375.00 |
UX Other trade receivables | 21 672.00 | 21 672.00 | | 21 672.00 |
VB VAT | 3 762.00 | 3 762.00 | | 3 762.00 |
VI Group and Associates | 16 123.00 | 16 123.00 | | 16 123.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 434.00 | 25 434.00 | | 25 434.00 |
VW VAT | 362.00 | 362.00 | | 362.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 952.00 | 20 952.00 | | 20 952.00 |
