| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 660.00 | 6 660.00 | | 6 660.00 |
AT Other tangible assets | 50 871.00 | 39 173.00 | 11 698.00 | 50 871.00 |
BJ TOTAL (I) | 57 532.00 | 45 834.00 | 11 698.00 | 57 532.00 |
BN Goods in progress | 10 840.00 | | 10 840.00 | 10 840.00 |
BX Customers and related accounts | 17 275.00 | 763.00 | 16 513.00 | 17 275.00 |
BZ Other receivables | 2 559.00 | | 2 559.00 | 2 559.00 |
CF Cash and cash equivalents | 101 799.00 | | 101 799.00 | 101 799.00 |
CH Prepaid expenses | 1 954.00 | | 1 954.00 | 1 954.00 |
CJ TOTAL (II) | 134 426.00 | 763.00 | 133 664.00 | 134 426.00 |
CO Grand total (0 to V) | 191 958.00 | 46 596.00 | 145 362.00 | 191 958.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 1.00 | 1.00 | | 1.00 |
DH Retained earnings | 92 748.00 | 79 325.00 | | 92 748.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 217.00 | 13 423.00 | | 18 217.00 |
DL TOTAL (I) | 119 765.00 | 101 548.00 | | 119 765.00 |
DV Miscellaneous Loans and Financial Debts (4) | 109.00 | 213.00 | | 109.00 |
DX Trade payables and related accounts | 3 965.00 | 3 638.00 | | 3 965.00 |
DY Tax and social security liabilities | 17 099.00 | 13 589.00 | | 17 099.00 |
EA Other liabilities | 4 425.00 | | | 4 425.00 |
EC TOTAL (IV) | 25 597.00 | 17 440.00 | | 25 597.00 |
EE Grand total (I to V) | 145 362.00 | 118 988.00 | | 145 362.00 |
EG Accrued income and payables due within one year | 25 597.00 | 17 440.00 | | 25 597.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 295 286.00 | | 295 286.00 | 295 286.00 |
FJ Net sales | 295 286.00 | | 295 286.00 | 295 286.00 |
FM Inventory production | | | -6 150.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 289 141.00 | |
FW Other purchases and external expenses | | | 157 307.00 | |
FX Taxes, duties, and similar payments | | | 9 505.00 | |
FY Salaries and Wages | | | 62 823.00 | |
FZ Social Security Contributions | | | 34 121.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 775.00 | |
GE Other Expenses | | | 54.00 | |
GF Total Operating Expenses (II) | | | 267 584.00 | |
GG - OPERATING RESULT (I - II) | | | 21 557.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 557.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 34 121.00 | 22 686.00 | | 34 121.00 |
HE Exceptional expenses on management operations | 107.00 | 197.00 | | 107.00 |
HH Total exceptional expenses (VIII) | 107.00 | 197.00 | | 107.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -107.00 | -197.00 | | -107.00 |
HK Income tax | 3 233.00 | 2 403.00 | | 3 233.00 |
HL TOTAL REVENUE (I + III + V + VII) | 289 141.00 | 279 302.00 | | 289 141.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 270 924.00 | 265 880.00 | | 270 924.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 217.00 | 13 423.00 | | 18 217.00 |
HP References: Equipment leasing | 1 280.00 | 906.00 | | 1 280.00 |
| |
| 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 | 53 742.00 | | 3 789.00 | 53 742.00 |
I4 DECREASES Grand Total | | | 57 530.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3.00 | |
IO DECREASES Total including other intangible assets | | | 6 660.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 50 871.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 660.00 | | | 6 660.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 47 082.00 | | 3 789.00 | 47 082.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 42 059.00 | 3 775.00 | | 42 059.00 |
PE DEPRECIATION Total including other intangible assets | 6 660.00 | | | 6 660.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 35 398.00 | 3 775.00 | | 35 398.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 763.00 | | | 763.00 |
7B Total provisions for depreciation | 763.00 | | | 763.00 |
7C Grand total | 763.00 | | | 763.00 |
| |
| 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 | 3 965.00 | 3 965.00 | | 3 965.00 |
8E Income Taxes | 829.00 | 829.00 | | 829.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 425.00 | 4 425.00 | | 4 425.00 |
UX Other trade receivables | 17 275.00 | 17 275.00 | | 17 275.00 |
VB VAT | 1 140.00 | 1 140.00 | | 1 140.00 |
VI Group and Associates | 109.00 | 109.00 | | 109.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 418.00 | 1 418.00 | | 1 418.00 |
VS Prepaid expenses | 1 954.00 | 1 954.00 | | 1 954.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 787.00 | 21 787.00 | | 21 787.00 |
VW VAT | 16 270.00 | 16 270.00 | | 16 270.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 597.00 | 25 597.00 | | 25 597.00 |
