| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 9 909.00 | | 9 909.00 | 9 909.00 |
AT Other tangible assets | 12 966.00 | 12 966.00 | | 12 966.00 |
BJ TOTAL (I) | 22 875.00 | 12 966.00 | 9 909.00 | 22 875.00 |
BX Customers and related accounts | 29 045.00 | | 29 045.00 | 29 045.00 |
BZ Other receivables | 525.00 | | 525.00 | 525.00 |
CD Marketable securities | 68 033.00 | | 68 033.00 | 68 033.00 |
CF Cash and cash equivalents | 37 246.00 | | 37 246.00 | 37 246.00 |
CH Prepaid expenses | 1 775.00 | | 1 775.00 | 1 775.00 |
CJ TOTAL (II) | 136 624.00 | | 136 624.00 | 136 624.00 |
CO Grand total (0 to V) | 159 499.00 | 12 966.00 | 146 533.00 | 159 499.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 106 914.00 | 99 374.00 | | 106 914.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -545.00 | 7 540.00 | | -545.00 |
DL TOTAL (I) | 114 754.00 | 115 299.00 | | 114 754.00 |
DU Loans and Debts from Credit Institutions (3) | 55.00 | 58.00 | | 55.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 660.00 | 9 534.00 | | 10 660.00 |
DX Trade payables and related accounts | 5 106.00 | 5 891.00 | | 5 106.00 |
DY Tax and social security liabilities | 15 958.00 | 8 322.00 | | 15 958.00 |
EC TOTAL (IV) | 31 779.00 | 23 805.00 | | 31 779.00 |
EE Grand total (I to V) | 146 533.00 | 139 104.00 | | 146 533.00 |
EG Accrued income and payables due within one year | 31 779.00 | 23 805.00 | | 31 779.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 55.00 | 58.00 | | 55.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 92 215.00 | | 92 215.00 | 92 215.00 |
FJ Net sales | 92 215.00 | | 92 215.00 | 92 215.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 358.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 96 573.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 43 352.00 | |
FX Taxes, duties, and similar payments | | | 4 647.00 | |
FY Salaries and Wages | | | 24 000.00 | |
FZ Social Security Contributions | | | 25 068.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 97 067.00 | |
GG - OPERATING RESULT (I - II) | | | -494.00 | |
GL Other interest and similar income | | | 138.00 | |
GP Total financial income (V) | | | 138.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 138.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -357.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 358.00 | 4 423.00 | | 4 358.00 |
A2 TOTAL ASSETS | 25 068.00 | 22 486.00 | | 25 068.00 |
HB Exceptional income from capital transactions | | 500.00 | | |
HD Total exceptional income (VII) | | 500.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 500.00 | | |
HK Income tax | 188.00 | | | 188.00 |
HL TOTAL REVENUE (I + III + V + VII) | 96 710.00 | 109 843.00 | | 96 710.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 97 255.00 | 102 304.00 | | 97 255.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -545.00 | 7 540.00 | | -545.00 |
| |
| 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 | 22 875.00 | | | 22 875.00 |
I4 DECREASES Grand Total | | | 22 875.00 | |
IO DECREASES Total including other intangible assets | | | 9 909.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 966.00 | |
KD ACQUISITIONS Total including other intangible assets | 9 909.00 | | | 9 909.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 966.00 | | | 12 966.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 966.00 | | | 12 966.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 966.00 | | | 12 966.00 |
| |
| 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 | 5 106.00 | 5 106.00 | | 5 106.00 |
8D Social Security and Other Social Organizations | 6 015.00 | 6 015.00 | | 6 015.00 |
8E Income Taxes | 188.00 | 188.00 | | 188.00 |
UX Other trade receivables | 29 045.00 | 29 045.00 | | 29 045.00 |
VB VAT | 525.00 | 525.00 | | 525.00 |
VG Loans with a maturity of up to one year at origin | 55.00 | 55.00 | | 55.00 |
VI Group and Associates | 10 660.00 | 10 660.00 | | 10 660.00 |
VQ Other Taxes, Duties, and Similar Debts | 446.00 | 446.00 | | 446.00 |
VS Prepaid expenses | 1 775.00 | 1 775.00 | | 1 775.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 346.00 | 31 346.00 | | 31 346.00 |
VW VAT | 9 309.00 | 9 309.00 | | 9 309.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 779.00 | 31 779.00 | | 31 779.00 |
