| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 40 000.00 | | 40 000.00 | 40 000.00 |
AT Other tangible assets | 26 409.00 | 16 285.00 | 10 124.00 | 26 409.00 |
BJ TOTAL (I) | 66 409.00 | 16 285.00 | 50 124.00 | 66 409.00 |
BX Customers and related accounts | 1 805.00 | | 1 805.00 | 1 805.00 |
BZ Other receivables | 5 340.00 | | 5 340.00 | 5 340.00 |
CF Cash and cash equivalents | 47 041.00 | | 47 041.00 | 47 041.00 |
CH Prepaid expenses | 951.00 | | 951.00 | 951.00 |
CJ TOTAL (II) | 55 138.00 | | 55 138.00 | 55 138.00 |
CO Grand total (0 to V) | 121 547.00 | 16 285.00 | 105 262.00 | 121 547.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 400.00 | | 4 000.00 |
DG Other reserves | 25 271.00 | 7 228.00 | | 25 271.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 284.00 | 31 642.00 | | 23 284.00 |
DL TOTAL (I) | 92 555.00 | 79 270.00 | | 92 555.00 |
DU Loans and Debts from Credit Institutions (3) | 4 716.00 | 11 737.00 | | 4 716.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 2 109.00 | | |
DX Trade payables and related accounts | 2 762.00 | 4 555.00 | | 2 762.00 |
DY Tax and social security liabilities | 4 814.00 | 8 324.00 | | 4 814.00 |
EA Other liabilities | 415.00 | | | 415.00 |
EC TOTAL (IV) | 12 707.00 | 26 725.00 | | 12 707.00 |
EE Grand total (I to V) | 105 262.00 | 105 995.00 | | 105 262.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 83 217.00 | | 83 217.00 | 83 217.00 |
FJ Net sales | 83 217.00 | | 83 217.00 | 83 217.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 83 219.00 | |
FW Other purchases and external expenses | | | 20 249.00 | |
FX Taxes, duties, and similar payments | | | 1 061.00 | |
FY Salaries and Wages | | | 21 212.00 | |
FZ Social Security Contributions | | | 4 965.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 931.00 | |
GE Other Expenses | | | 23.00 | |
GF Total Operating Expenses (II) | | | 55 441.00 | |
GG - OPERATING RESULT (I - II) | | | 27 778.00 | |
GR Interest and similar expenses | | | 364.00 | |
GU Total financial expenses (VI) | | | 364.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -364.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 413.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 397.00 | | |
HD Total exceptional income (VII) | | 397.00 | | |
HE Exceptional expenses on management operations | 17.00 | | | 17.00 |
HH Total exceptional expenses (VIII) | 17.00 | | | 17.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -17.00 | 397.00 | | -17.00 |
HK Income tax | 4 112.00 | 5 385.00 | | 4 112.00 |
HL TOTAL REVENUE (I + III + V + VII) | 83 219.00 | 90 935.00 | | 83 219.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 59 934.00 | 59 293.00 | | 59 934.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 284.00 | 31 642.00 | | 23 284.00 |
| |
| 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 | 60 575.00 | | 5 833.00 | 60 575.00 |
I4 DECREASES Grand Total | | | 66 409.00 | |
IO DECREASES Total including other intangible assets | | | 40 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 26 409.00 | |
KD ACQUISITIONS Total including other intangible assets | 40 000.00 | | | 40 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 20 575.00 | | 5 833.00 | 20 575.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 354.00 | 7 931.00 | | 8 354.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 354.00 | 7 931.00 | | 8 354.00 |
| |
| 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 | 2 762.00 | 2 762.00 | | 2 762.00 |
8C Staff and Related Accounts | 2 020.00 | 2 020.00 | | 2 020.00 |
8D Social Security and Other Social Organizations | 1 272.00 | 1 272.00 | | 1 272.00 |
8K Other liabilities (including liabilities related to repo transactions) | 415.00 | 415.00 | | 415.00 |
UX Other trade receivables | 1 805.00 | 1 805.00 | | 1 805.00 |
VB VAT | 767.00 | 767.00 | | 767.00 |
VC Group and associates | 3 300.00 | 3 300.00 | | 3 300.00 |
VH Loans with a maturity of more than one year at origin | 4 716.00 | 4 716.00 | | 4 716.00 |
VJ Loans taken out during the year | 77.00 | | | 77.00 |
VK Loans repaid during the year | 7 098.00 | | | 7 098.00 |
VM Income taxes | 1 273.00 | 1 273.00 | | 1 273.00 |
VQ Other Taxes, Duties, and Similar Debts | 149.00 | 149.00 | | 149.00 |
VS Prepaid expenses | 951.00 | 951.00 | | 951.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 097.00 | 8 097.00 | | 8 097.00 |
VW VAT | 1 372.00 | 1 372.00 | | 1 372.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 707.00 | 12 707.00 | | 12 707.00 |
