| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 34 822.00 | 16 460.00 | 18 362.00 | 34 822.00 |
BH Other financial assets | 49.00 | | 49.00 | 49.00 |
BJ TOTAL (I) | 34 871.00 | 16 460.00 | 18 411.00 | 34 871.00 |
BX Customers and related accounts | 61 707.00 | | 61 707.00 | 61 707.00 |
BZ Other receivables | 4 367.00 | | 4 367.00 | 4 367.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 84 901.00 | | 84 901.00 | 84 901.00 |
CJ TOTAL (II) | 150 974.00 | | 150 974.00 | 150 974.00 |
CO Grand total (0 to V) | 185 846.00 | 16 460.00 | 169 385.00 | 185 846.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 65 437.00 | 186 244.00 | | 65 437.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 71 952.00 | 59 193.00 | | 71 952.00 |
DL TOTAL (I) | 148 389.00 | 256 437.00 | | 148 389.00 |
DX Trade payables and related accounts | 1 440.00 | 1 000.00 | | 1 440.00 |
DY Tax and social security liabilities | 19 556.00 | 15 508.00 | | 19 556.00 |
EC TOTAL (IV) | 20 996.00 | 16 508.00 | | 20 996.00 |
EE Grand total (I to V) | 169 385.00 | 272 945.00 | | 169 385.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 161 597.00 | | 161 597.00 | 161 597.00 |
FJ Net sales | 161 597.00 | | 161 597.00 | 161 597.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 356.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 161 953.00 | |
FW Other purchases and external expenses | | | 57 292.00 | |
FX Taxes, duties, and similar payments | | | 1 320.00 | |
FZ Social Security Contributions | | | 79.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 039.00 | |
GE Other Expenses | | | 1 606.00 | |
GF Total Operating Expenses (II) | | | 68 336.00 | |
GG - OPERATING RESULT (I - II) | | | 93 617.00 | |
GL Other interest and similar income | | | 128.00 | |
GP Total financial income (V) | | | 128.00 | |
GR Interest and similar expenses | | | 642.00 | |
GU Total financial expenses (VI) | | | 642.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -513.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 93 103.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 170.00 | | | 170.00 |
HH Total exceptional expenses (VIII) | 170.00 | | | 170.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -170.00 | | | -170.00 |
HK Income tax | 20 981.00 | 15 870.00 | | 20 981.00 |
HL TOTAL REVENUE (I + III + V + VII) | 162 081.00 | 167 547.00 | | 162 081.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 90 128.00 | 108 354.00 | | 90 128.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 71 952.00 | 59 193.00 | | 71 952.00 |
HP References: Equipment leasing | 3 535.00 | 12 089.00 | | 3 535.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 656.00 | 8 038.00 | 6 234.00 | 14 656.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 656.00 | 8 038.00 | 6 234.00 | 14 656.00 |
| |
| 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 | 1 440.00 | 1 440.00 | | 1 440.00 |
8D Social Security and Other Social Organizations | 19 556.00 | 19 556.00 | | 19 556.00 |
UT Other financial assets | 49.00 | | 49.00 | 49.00 |
VS Prepaid expenses | 66 073.00 | 66 073.00 | | 66 073.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 66 122.00 | 66 073.00 | 49.00 | 66 122.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 996.00 | 20 996.00 | | 20 996.00 |
