| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | 3 450.00 | |
BJ TOTAL (I) | | | 3 450.00 | |
BX Customers and related accounts | | | 22 492.00 | |
BZ Other receivables | | | 150.00 | |
CD Marketable securities | | | 41 124.00 | |
CF Cash and cash equivalents | | | 562.00 | |
CH Prepaid expenses | | | 230.00 | |
CJ TOTAL (II) | | | 64 557.00 | |
CO Grand total (0 to V) | | | 68 008.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DH Retained earnings | 2 655.00 | 315.00 | | 2 655.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 369.00 | 2 340.00 | | 369.00 |
DL TOTAL (I) | 44 948.00 | 44 579.00 | | 44 948.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 098.00 | 6 373.00 | | 6 098.00 |
DX Trade payables and related accounts | 799.00 | 1 811.00 | | 799.00 |
DY Tax and social security liabilities | 5 938.00 | 5 220.00 | | 5 938.00 |
EA Other liabilities | | 5 983.00 | | |
EB Prepaid income (2) | 10 225.00 | | | 10 225.00 |
EC TOTAL (IV) | 23 060.00 | 19 386.00 | | 23 060.00 |
EE Grand total (I to V) | 68 008.00 | 63 964.00 | | 68 008.00 |
EG Accrued income and payables due within one year | 23 060.00 | 19 386.00 | | 23 060.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 56 770.00 | |
FJ Net sales | | | 56 770.00 | |
FR Total operating income (I) | | | 56 770.00 | |
FW Other purchases and external expenses | | | 51 340.00 | |
FX Taxes, duties, and similar payments | | | 399.00 | |
FZ Social Security Contributions | | | 2 819.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 096.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 56 656.00 | |
GG - OPERATING RESULT (I - II) | | | 114.00 | |
GJ Financial income from other securities and fixed asset receivables | | | -3.00 | |
GP Total financial income (V) | | | 492.00 | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 492.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 606.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 237.00 | 181.00 | | 237.00 |
HL TOTAL REVENUE (I + III + V + VII) | 57 262.00 | 46 390.00 | | 57 262.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 56 893.00 | 44 050.00 | | 56 893.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 369.00 | 2 340.00 | | 369.00 |
| |
| 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 | 35 973.00 | | | 35 973.00 |
I4 DECREASES Grand Total | | | 35 973.00 | |
IO DECREASES Total including other intangible assets | | | 17 506.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 18 468.00 | |
KD ACQUISITIONS Total including other intangible assets | 17 506.00 | | | 17 506.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 468.00 | | | 18 468.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 30 428.00 | 2 096.00 | | 30 428.00 |
PE DEPRECIATION Total including other intangible assets | 17 506.00 | | | 17 506.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 922.00 | 2 096.00 | | 12 922.00 |
| |
| 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 | 799.00 | 799.00 | | 799.00 |
8E Income Taxes | 237.00 | 237.00 | | 237.00 |
8L Deferred income | 10 225.00 | 10 225.00 | | 10 225.00 |
UP Loans | 5.00 | 5.00 | 5.00 | 5.00 |
UX Other trade receivables | 22 492.00 | 22 492.00 | | 22 492.00 |
VB VAT | 96.00 | 96.00 | | 96.00 |
VI Group and Associates | 6 098.00 | 6 098.00 | | 6 098.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 53.00 | 53.00 | | 53.00 |
VS Prepaid expenses | 230.00 | 230.00 | | 230.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 872.00 | 22 872.00 | | 22 872.00 |
VW VAT | 5 701.00 | 5 701.00 | | 5 701.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 060.00 | 23 060.00 | | 23 060.00 |
