| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 864.00 | 6 508.00 | 356.00 | 6 864.00 |
AT Other tangible assets | 4 073.00 | 2 230.00 | 1 843.00 | 4 073.00 |
BJ TOTAL (I) | 10 937.00 | 8 737.00 | 2 200.00 | 10 937.00 |
BX Customers and related accounts | 41 727.00 | | 41 727.00 | 41 727.00 |
BZ Other receivables | 12 492.00 | | 12 492.00 | 12 492.00 |
CF Cash and cash equivalents | 77 280.00 | | 77 280.00 | 77 280.00 |
CH Prepaid expenses | 2 459.00 | | 2 459.00 | 2 459.00 |
CJ TOTAL (II) | 133 958.00 | | 133 958.00 | 133 958.00 |
CO Grand total (0 to V) | 144 895.00 | 8 737.00 | 136 157.00 | 144 895.00 |
| |
| 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 | 4 000.00 | | 4 000.00 |
DE Statutory or contractual reserves | 14.00 | 14.00 | | 14.00 |
DH Retained earnings | 1 641.00 | 1 159.00 | | 1 641.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 173.00 | 30 482.00 | | 32 173.00 |
DL TOTAL (I) | 77 828.00 | 75 655.00 | | 77 828.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 153.00 | | | 2 153.00 |
DX Trade payables and related accounts | 6 696.00 | 7 730.00 | | 6 696.00 |
DY Tax and social security liabilities | 13 920.00 | 14 339.00 | | 13 920.00 |
DZ Fixed asset liabilities and related accounts | | 4 878.00 | | |
EA Other liabilities | | 450.00 | | |
EB Prepaid income (2) | 35 560.00 | 36 438.00 | | 35 560.00 |
EC TOTAL (IV) | 58 329.00 | 63 834.00 | | 58 329.00 |
EE Grand total (I to V) | 136 157.00 | 139 489.00 | | 136 157.00 |
EG Accrued income and payables due within one year | 58 329.00 | 63 834.00 | | 58 329.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 159 941.00 | | 159 941.00 | 159 941.00 |
FJ Net sales | 159 941.00 | | 159 941.00 | 159 941.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 159 942.00 | |
FW Other purchases and external expenses | | | 113 794.00 | |
FX Taxes, duties, and similar payments | | | 402.00 | |
FY Salaries and Wages | | | 6 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 933.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 122 140.00 | |
GG - OPERATING RESULT (I - II) | | | 37 802.00 | |
GL Other interest and similar income | | | 49.00 | |
GP Total financial income (V) | | | 49.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 49.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 37 851.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 678.00 | 5 379.00 | | 5 678.00 |
HL TOTAL REVENUE (I + III + V + VII) | 159 991.00 | 155 279.00 | | 159 991.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 127 818.00 | 124 797.00 | | 127 818.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 173.00 | 30 482.00 | | 32 173.00 |
| |
| 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 | 10 937.00 | | | 10 937.00 |
I4 DECREASES Grand Total | | | 10 937.00 | |
IO DECREASES Total including other intangible assets | | | 6 864.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 073.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 864.00 | | | 6 864.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 073.00 | | | 4 073.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 805.00 | 1 933.00 | | 6 805.00 |
PE DEPRECIATION Total including other intangible assets | 5 933.00 | 575.00 | | 5 933.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 872.00 | 1 358.00 | | 872.00 |
| |
| 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 | 6 696.00 | 6 696.00 | | 6 696.00 |
8E Income Taxes | 298.00 | 298.00 | | 298.00 |
8L Deferred income | 35 560.00 | 35 560.00 | | 35 560.00 |
UX Other trade receivables | 41 727.00 | 41 727.00 | | 41 727.00 |
VB VAT | 10 552.00 | 10 552.00 | | 10 552.00 |
VC Group and associates | 49.00 | 49.00 | | 49.00 |
VI Group and Associates | 2 153.00 | 2 153.00 | | 2 153.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 345.00 | 1 345.00 | | 1 345.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 891.00 | 1 891.00 | | 1 891.00 |
VS Prepaid expenses | 2 459.00 | 2 459.00 | | 2 459.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 56 678.00 | 56 678.00 | | 56 678.00 |
VW VAT | 12 277.00 | 12 277.00 | | 12 277.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 58 329.00 | 58 329.00 | | 58 329.00 |
