| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 225.00 | 225.00 | | 225.00 |
AF Concessions, Patents and Similar Rights | 23 667.00 | 23 667.00 | | 23 667.00 |
AT Other tangible assets | 59 119.00 | 49 638.00 | 9 482.00 | 59 119.00 |
BJ TOTAL (I) | 83 012.00 | 73 530.00 | 9 482.00 | 83 012.00 |
BX Customers and related accounts | 134 465.00 | | 134 465.00 | 134 465.00 |
BZ Other receivables | 471 303.00 | | 471 303.00 | 471 303.00 |
CD Marketable securities | 4 766.00 | | 4 766.00 | 4 766.00 |
CF Cash and cash equivalents | 256 085.00 | | 256 085.00 | 256 085.00 |
CH Prepaid expenses | 22 839.00 | | 22 839.00 | 22 839.00 |
CJ TOTAL (II) | 889 457.00 | | 889 457.00 | 889 457.00 |
CO Grand total (0 to V) | 972 469.00 | 73 530.00 | 898 939.00 | 972 469.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 4 669.00 | 4 669.00 | | 4 669.00 |
DE Statutory or contractual reserves | 3 835.00 | 3 835.00 | | 3 835.00 |
DG Other reserves | 534 502.00 | 264 215.00 | | 534 502.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 110 569.00 | 277 787.00 | | 110 569.00 |
DL TOTAL (I) | 658 575.00 | 555 506.00 | | 658 575.00 |
DU Loans and Debts from Credit Institutions (3) | 5 843.00 | 13 524.00 | | 5 843.00 |
DV Miscellaneous Loans and Financial Debts (4) | 571.00 | 930.00 | | 571.00 |
DX Trade payables and related accounts | 149 665.00 | 81 875.00 | | 149 665.00 |
DY Tax and social security liabilities | 84 285.00 | 42 997.00 | | 84 285.00 |
EC TOTAL (IV) | 240 363.00 | 139 326.00 | | 240 363.00 |
EE Grand total (I to V) | 898 939.00 | 694 832.00 | | 898 939.00 |
EG Accrued income and payables due within one year | 240 363.00 | 133 489.00 | | 240 363.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 346 048.00 | 358 194.00 | 704 242.00 | 346 048.00 |
FJ Net sales | 346 048.00 | 358 194.00 | 704 242.00 | 346 048.00 |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 704 251.00 | |
FW Other purchases and external expenses | | | 435 402.00 | |
FX Taxes, duties, and similar payments | | | 13 160.00 | |
FY Salaries and Wages | | | 283 667.00 | |
FZ Social Security Contributions | | | 123 009.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 178.00 | |
GE Other Expenses | | | 79.00 | |
GF Total Operating Expenses (II) | | | 866 495.00 | |
GG - OPERATING RESULT (I - II) | | | -162 244.00 | |
GR Interest and similar expenses | | | 582.00 | |
GU Total financial expenses (VI) | | | 582.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -582.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -162 826.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 47 169.00 | 47 811.00 | | 47 169.00 |
HE Exceptional expenses on management operations | 228.00 | | | 228.00 |
HH Total exceptional expenses (VIII) | 228.00 | | | 228.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -228.00 | | | -228.00 |
HK Income tax | -273 623.00 | -329 404.00 | | -273 623.00 |
HL TOTAL REVENUE (I + III + V + VII) | 704 251.00 | 623 583.00 | | 704 251.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 593 682.00 | 345 796.00 | | 593 682.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 110 569.00 | 277 787.00 | | 110 569.00 |
| |
| 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 | 75 779.00 | | 7 233.00 | 75 779.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 225.00 | | | 225.00 |
I4 DECREASES Grand Total | | | 83 012.00 | |
IN DECREASES Start-up, development, or research expenses | | | 225.00 | |
IO DECREASES Total including other intangible assets | | | 23 667.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 59 119.00 | |
KD ACQUISITIONS Total including other intangible assets | 23 667.00 | | | 23 667.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 51 887.00 | | 7 233.00 | 51 887.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 62 352.00 | 11 178.00 | | 62 352.00 |
CY DEPRECIATION Start-up, development, or research expenses | 225.00 | | | 225.00 |
PE DEPRECIATION Total including other intangible assets | 23 667.00 | | | 23 667.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 38 460.00 | 11 178.00 | | 38 460.00 |
