| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 672.00 | 8 324.00 | 348.00 | 8 672.00 |
AT Other tangible assets | 2 608.00 | 1 958.00 | 650.00 | 2 608.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 2 490.00 | | 2 490.00 | 2 490.00 |
BJ TOTAL (I) | 13 785.00 | 10 283.00 | 3 502.00 | 13 785.00 |
BX Customers and related accounts | 93 321.00 | 4 080.00 | 89 241.00 | 93 321.00 |
BZ Other receivables | 737.00 | | 737.00 | 737.00 |
CF Cash and cash equivalents | 28 423.00 | | 28 423.00 | 28 423.00 |
CH Prepaid expenses | 3 657.00 | | 3 657.00 | 3 657.00 |
CJ TOTAL (II) | 126 138.00 | 4 080.00 | 122 058.00 | 126 138.00 |
CO Grand total (0 to V) | 139 923.00 | 14 363.00 | 125 560.00 | 139 923.00 |
CR Shares due in more than one year | 12 477.00 | | | 12 477.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DH Retained earnings | 36 329.00 | 34 686.00 | | 36 329.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 767.00 | 1 644.00 | | 767.00 |
DL TOTAL (I) | 39 296.00 | 38 529.00 | | 39 296.00 |
DU Loans and Debts from Credit Institutions (3) | 25.00 | 30.00 | | 25.00 |
DV Miscellaneous Loans and Financial Debts (4) | 61 767.00 | 47 520.00 | | 61 767.00 |
DX Trade payables and related accounts | 1 448.00 | 1 446.00 | | 1 448.00 |
DY Tax and social security liabilities | 17 925.00 | 21 851.00 | | 17 925.00 |
EA Other liabilities | 5 100.00 | 4 500.00 | | 5 100.00 |
EC TOTAL (IV) | 86 265.00 | 75 347.00 | | 86 265.00 |
EE Grand total (I to V) | 125 560.00 | 113 876.00 | | 125 560.00 |
EG Accrued income and payables due within one year | 86 265.00 | 75 347.00 | | 86 265.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 25.00 | 30.00 | | 25.00 |
EI Including equity loans | 61 767.00 | | | 61 767.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 77 924.00 | | 77 924.00 | 77 924.00 |
FJ Net sales | 77 924.00 | | 77 924.00 | 77 924.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 13 090.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 91 017.00 | |
FW Other purchases and external expenses | | | 31 984.00 | |
FX Taxes, duties, and similar payments | | | 699.00 | |
FY Salaries and Wages | | | 30 000.00 | |
FZ Social Security Contributions | | | 15 642.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 194.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 250.00 | |
GE Other Expenses | | | 9 131.00 | |
GF Total Operating Expenses (II) | | | 89 900.00 | |
GG - OPERATING RESULT (I - II) | | | 1 117.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 117.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 350.00 | 484.00 | | 350.00 |
HL TOTAL REVENUE (I + III + V + VII) | 91 017.00 | 76 222.00 | | 91 017.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 90 250.00 | 74 578.00 | | 90 250.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 767.00 | 1 644.00 | | 767.00 |
| |
| 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 | 13 785.00 | | | 13 785.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 505.00 | |
I4 DECREASES Grand Total | | | 13 785.00 | |
IO DECREASES Total including other intangible assets | | | 8 672.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 608.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 672.00 | | | 8 672.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 608.00 | | | 2 608.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 505.00 | | | 2 505.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 088.00 | 1 194.00 | | 9 088.00 |
PE DEPRECIATION Total including other intangible assets | 7 999.00 | 325.00 | | 7 999.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 089.00 | 869.00 | | 1 089.00 |
| |
| 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 | 1 448.00 | 1 448.00 | | 1 448.00 |
8D Social Security and Other Social Organizations | 1 643.00 | 1 643.00 | | 1 643.00 |
8E Income Taxes | 350.00 | 350.00 | | 350.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 100.00 | 5 100.00 | | 5 100.00 |
UT Other financial assets | 2 490.00 | | 2 490.00 | 2 490.00 |
UX Other trade receivables | 86 925.00 | 86 925.00 | | 86 925.00 |
VA Doubtful or disputed receivables | 6 396.00 | 6 396.00 | | 6 396.00 |
VB VAT | 737.00 | 737.00 | | 737.00 |
VG Loans with a maturity of up to one year at origin | 25.00 | 25.00 | | 25.00 |
VI Group and Associates | 61 767.00 | 61 767.00 | | 61 767.00 |
VQ Other Taxes, Duties, and Similar Debts | 350.00 | 350.00 | | 350.00 |
VS Prepaid expenses | 3 657.00 | 3 657.00 | | 3 657.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 100 205.00 | 97 715.00 | 2 490.00 | 100 205.00 |
VW VAT | 15 582.00 | 15 582.00 | | 15 582.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 86 265.00 | 86 265.00 | | 86 265.00 |
