| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 313.00 | 2 854.00 | 1 458.00 | 4 313.00 |
BJ TOTAL (I) | 4 313.00 | 2 854.00 | 1 458.00 | 4 313.00 |
BX Customers and related accounts | 21 294.00 | | 21 294.00 | 21 294.00 |
BZ Other receivables | 749.00 | | 749.00 | 749.00 |
CD Marketable securities | 15 015.00 | | 15 015.00 | 15 015.00 |
CF Cash and cash equivalents | 84 015.00 | | 84 015.00 | 84 015.00 |
CH Prepaid expenses | 30.00 | | 30.00 | 30.00 |
CJ TOTAL (II) | 121 105.00 | | 121 105.00 | 121 105.00 |
CO Grand total (0 to V) | 125 419.00 | 2 854.00 | 122 564.00 | 125 419.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DD Legal reserve (1) | 200.00 | | | 200.00 |
DG Other reserves | 54 127.00 | | | 54 127.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 293.00 | | | 37 293.00 |
DL TOTAL (I) | 93 620.00 | | | 93 620.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 944.00 | | | 2 944.00 |
DX Trade payables and related accounts | 3 769.00 | | | 3 769.00 |
DY Tax and social security liabilities | 22 229.00 | | | 22 229.00 |
EC TOTAL (IV) | 28 943.00 | | | 28 943.00 |
EE Grand total (I to V) | 122 564.00 | | | 122 564.00 |
EG Accrued income and payables due within one year | 28 943.00 | | | 28 943.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 153 371.00 | | 153 371.00 | 153 371.00 |
FJ Net sales | 153 371.00 | | 153 371.00 | 153 371.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 153 372.00 | |
FW Other purchases and external expenses | | | 23 958.00 | |
FX Taxes, duties, and similar payments | | | 9 834.00 | |
FY Salaries and Wages | | | 51 500.00 | |
FZ Social Security Contributions | | | 25 026.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 734.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 111 058.00 | |
GG - OPERATING RESULT (I - II) | | | 42 314.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 42 314.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 25 026.00 | | | 25 026.00 |
HF Exceptional expenses on capital transactions | 296.00 | | | 296.00 |
HH Total exceptional expenses (VIII) | 296.00 | | | 296.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -296.00 | | | -296.00 |
HK Income tax | 4 724.00 | | | 4 724.00 |
HL TOTAL REVENUE (I + III + V + VII) | 153 372.00 | | | 153 372.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 116 079.00 | | | 116 079.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 37 293.00 | | | 37 293.00 |
HP References: Equipment leasing | 5 808.00 | | | 5 808.00 |
| |
| 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 | 3 209.00 | | 1 883.00 | 3 209.00 |
I4 DECREASES Grand Total | | 778.00 | 4 314.00 | |
IY DECREASES Total Tangible Fixed Assets | | 778.00 | 4 314.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 209.00 | | 1 883.00 | 3 209.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 602.00 | 734.00 | 481.00 | 2 602.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 602.00 | 734.00 | 481.00 | 2 602.00 |
