| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 54 710.00 | 34 657.00 | 20 053.00 | 54 710.00 |
BH Other financial assets | 60.00 | | 60.00 | 60.00 |
BJ TOTAL (I) | 54 770.00 | 34 657.00 | 20 113.00 | 54 770.00 |
BX Customers and related accounts | 45 480.00 | 7 000.00 | 38 480.00 | 45 480.00 |
BZ Other receivables | 13 166.00 | | 13 166.00 | 13 166.00 |
CF Cash and cash equivalents | 134 497.00 | | 134 497.00 | 134 497.00 |
CJ TOTAL (II) | 193 143.00 | 7 000.00 | 186 143.00 | 193 143.00 |
CO Grand total (0 to V) | 247 913.00 | 41 657.00 | 206 257.00 | 247 913.00 |
| |
| 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 | | 100.00 |
DH Retained earnings | 117 443.00 | 76 974.00 | | 117 443.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 71 982.00 | 90 469.00 | | 71 982.00 |
DL TOTAL (I) | 190 525.00 | 168 543.00 | | 190 525.00 |
DX Trade payables and related accounts | 1 085.00 | 750.00 | | 1 085.00 |
DY Tax and social security liabilities | 11 371.00 | 28 213.00 | | 11 371.00 |
EA Other liabilities | 3 276.00 | 11 714.00 | | 3 276.00 |
EC TOTAL (IV) | 15 732.00 | 40 677.00 | | 15 732.00 |
EE Grand total (I to V) | 206 257.00 | 209 220.00 | | 206 257.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 202 510.00 | | 202 510.00 | 202 510.00 |
FJ Net sales | 202 510.00 | | 202 510.00 | 202 510.00 |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 202 517.00 | |
FW Other purchases and external expenses | | | 38 925.00 | |
FX Taxes, duties, and similar payments | | | 2 115.00 | |
FY Salaries and Wages | | | 45 435.00 | |
FZ Social Security Contributions | | | 17 114.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 649.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 109 237.00 | |
GG - OPERATING RESULT (I - II) | | | 93 280.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 93 280.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 130.00 | | |
HH Total exceptional expenses (VIII) | | 130.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -130.00 | | |
HK Income tax | 21 298.00 | 31 802.00 | | 21 298.00 |
HL TOTAL REVENUE (I + III + V + VII) | 202 517.00 | 241 273.00 | | 202 517.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 130 535.00 | 150 804.00 | | 130 535.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 71 982.00 | 90 469.00 | | 71 982.00 |
| |
| 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 | 50 939.00 | | 3 831.00 | 50 939.00 |
I3 DECREASES Total Financial Fixed Assets | | | 60.00 | |
I4 DECREASES Grand Total | | | 54 770.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 54 710.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 50 879.00 | | 3 831.00 | 50 879.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 60.00 | | | 60.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 29 007.00 | 5 649.00 | | 29 007.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 29 007.00 | 5 649.00 | | 29 007.00 |
