| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 152.00 | 2 152.00 | | 2 152.00 |
AT Other tangible assets | 1 634.00 | 817.00 | 817.00 | 1 634.00 |
BB Receivables related to investments | 26 267.00 | | 26 267.00 | 26 267.00 |
BJ TOTAL (I) | 30 053.00 | 2 969.00 | 27 083.00 | 30 053.00 |
BX Customers and related accounts | 7 937.00 | | 7 937.00 | 7 937.00 |
BZ Other receivables | 2 553.00 | | 2 553.00 | 2 553.00 |
CF Cash and cash equivalents | 4 606.00 | | 4 606.00 | 4 606.00 |
CH Prepaid expenses | 825.00 | | 825.00 | 825.00 |
CJ TOTAL (II) | 15 922.00 | | 15 922.00 | 15 922.00 |
CO Grand total (0 to V) | 45 974.00 | 2 969.00 | 43 005.00 | 45 974.00 |
| |
| 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 |
DG Other reserves | 8 018.00 | 8 694.00 | | 8 018.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 115.00 | 7 224.00 | | 14 115.00 |
DK Regulated provisions | 1 235.00 | 1 235.00 | | 1 235.00 |
DL TOTAL (I) | 24 468.00 | 18 253.00 | | 24 468.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 034.00 | 14 353.00 | | 4 034.00 |
DW Advances and down payments received on current orders | 63.00 | 369.00 | | 63.00 |
DX Trade payables and related accounts | 1 656.00 | 1 693.00 | | 1 656.00 |
DY Tax and social security liabilities | 11 761.00 | 17 846.00 | | 11 761.00 |
EA Other liabilities | 1 023.00 | 2 758.00 | | 1 023.00 |
EC TOTAL (IV) | 18 537.00 | 37 018.00 | | 18 537.00 |
EE Grand total (I to V) | 43 005.00 | 55 272.00 | | 43 005.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 208 788.00 | |
FJ Net sales | | | 208 788.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 208 788.00 | |
FW Other purchases and external expenses | | | 31 757.00 | |
FX Taxes, duties, and similar payments | | | 1 477.00 | |
FY Salaries and Wages | | | 119 697.00 | |
FZ Social Security Contributions | | | 44 340.00 | |
GB Operating Expenses - Provisions | | | 342.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 197 614.00 | |
GG - OPERATING RESULT (I - II) | | | 11 174.00 | |
GP Total financial income (V) | | | 5 212.00 | |
GU Total financial expenses (VI) | | | 194.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 019.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 193.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | | 69.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -69.00 | | |
HK Income tax | 2 078.00 | 2 020.00 | | 2 078.00 |
HL TOTAL REVENUE (I + III + V + VII) | 214 000.00 | 190 167.00 | | 214 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 199 885.00 | 182 943.00 | | 199 885.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 115.00 | 7 224.00 | | 14 115.00 |
| |
| 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 | 28 852.00 | | 1 200.00 | 28 852.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 152.00 | | | 2 152.00 |
I3 DECREASES Total Financial Fixed Assets | | | 26 267.00 | |
I4 DECREASES Grand Total | | | 30 053.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 152.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 634.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 475.00 | | 1 159.00 | 475.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 26 225.00 | | 41.00 | 26 225.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 627.00 | 342.00 | | 2 627.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 152.00 | | | 2 152.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 475.00 | 342.00 | | 475.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 235.00 | | | 1 235.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 4 034.00 | 4 034.00 | | 4 034.00 |
8B Suppliers and Related Accounts | 1 656.00 | 1 656.00 | | 1 656.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 086.00 | 1 086.00 | | 1 086.00 |
UL Receivables related to investments | 2 854.00 | | 2 854.00 | 2 854.00 |
UX Other trade receivables | 7 937.00 | 7 937.00 | | 7 937.00 |
VP Miscellaneous | 2 553.00 | 2 553.00 | | 2 553.00 |
VQ Other Taxes, Duties, and Similar Debts | 11 761.00 | 11 761.00 | | 11 761.00 |
VS Prepaid expenses | 825.00 | 825.00 | | 825.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 169.00 | 11 316.00 | 2 854.00 | 14 169.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 537.00 | 18 537.00 | | 18 537.00 |
