| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 500.00 | 1 500.00 | | 1 500.00 |
AT Other tangible assets | 4 837.00 | 4 371.00 | 466.00 | 4 837.00 |
BD Other fixed assets | 385.00 | | 385.00 | 385.00 |
BJ TOTAL (I) | 7 721.00 | 5 871.00 | 1 850.00 | 7 721.00 |
BX Customers and related accounts | 61 380.00 | | 61 380.00 | 61 380.00 |
BZ Other receivables | 4 267.00 | | 4 267.00 | 4 267.00 |
CF Cash and cash equivalents | 66 744.00 | | 66 744.00 | 66 744.00 |
CH Prepaid expenses | 3 970.00 | | 3 970.00 | 3 970.00 |
CJ TOTAL (II) | 136 362.00 | | 136 362.00 | 136 362.00 |
CO Grand total (0 to V) | 144 083.00 | 5 871.00 | 138 212.00 | 144 083.00 |
CU Other investments | 1 000.00 | | 1 000.00 | 1 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 52 137.00 | 49 069.00 | | 52 137.00 |
DH Retained earnings | | -9 626.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 415.00 | 12 694.00 | | 16 415.00 |
DL TOTAL (I) | 74 051.00 | 57 637.00 | | 74 051.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 371.00 | 3 125.00 | | 3 371.00 |
DX Trade payables and related accounts | 5 200.00 | 5 249.00 | | 5 200.00 |
DY Tax and social security liabilities | 55 591.00 | 54 973.00 | | 55 591.00 |
EA Other liabilities | | 35.00 | | |
EB Prepaid income (2) | | 6 400.00 | | |
EC TOTAL (IV) | 64 161.00 | 69 782.00 | | 64 161.00 |
EE Grand total (I to V) | 138 212.00 | 127 419.00 | | 138 212.00 |
EG Accrued income and payables due within one year | 64 161.00 | 69 782.00 | | 64 161.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 388 760.00 | | 388 760.00 | 388 760.00 |
FJ Net sales | 388 760.00 | | 388 760.00 | 388 760.00 |
FO Operating subsidies | | | 3 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 437.00 | |
FQ Other income | | | 35.00 | |
FR Total operating income (I) | | | 392 231.00 | |
FW Other purchases and external expenses | | | 24 917.00 | |
FX Taxes, duties, and similar payments | | | 1 239.00 | |
FY Salaries and Wages | | | 239 420.00 | |
FZ Social Security Contributions | | | 109 912.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 327.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 375 817.00 | |
GG - OPERATING RESULT (I - II) | | | 16 415.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 415.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 392 231.00 | 383 108.00 | | 392 231.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 375 817.00 | 370 414.00 | | 375 817.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 415.00 | 12 694.00 | | 16 415.00 |
| |
| 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 | 7 169.00 | | 552.00 | 7 169.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 385.00 | |
I4 DECREASES Grand Total | | | 7 721.00 | |
IO DECREASES Total including other intangible assets | | | 1 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 837.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 500.00 | | | 1 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 284.00 | | 552.00 | 4 284.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 385.00 | | | 1 385.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 543.00 | 327.00 | | 5 543.00 |
PE DEPRECIATION Total including other intangible assets | 1 500.00 | | | 1 500.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 043.00 | 327.00 | | 4 043.00 |
| |
| 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 | 5 200.00 | 5 200.00 | | 5 200.00 |
8D Social Security and Other Social Organizations | 55 591.00 | 55 591.00 | | 55 591.00 |
UT Other financial assets | 385.00 | | 385.00 | 385.00 |
UX Other trade receivables | 61 380.00 | 61 380.00 | | 61 380.00 |
VI Group and Associates | 3 371.00 | 3 371.00 | | 3 371.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 267.00 | 4 267.00 | | 4 267.00 |
VS Prepaid expenses | 3 970.00 | 3 970.00 | | 3 970.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 70 002.00 | 69 617.00 | 385.00 | 70 002.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 64 161.00 | 64 161.00 | | 64 161.00 |
