| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 000.00 | 1 000.00 | | 1 000.00 |
AH Goodwill | 100 000.00 | | 100 000.00 | 100 000.00 |
AT Other tangible assets | 2 262.00 | 2 262.00 | | 2 262.00 |
BH Other financial assets | 3 720.00 | | 3 720.00 | 3 720.00 |
BJ TOTAL (I) | 106 982.00 | 3 262.00 | 103 720.00 | 106 982.00 |
BN Goods in progress | 4 320.00 | | 4 320.00 | 4 320.00 |
BX Customers and related accounts | 32 206.00 | | 32 206.00 | 32 206.00 |
BZ Other receivables | 2 980.00 | | 2 980.00 | 2 980.00 |
CH Prepaid expenses | 1 537.00 | | 1 537.00 | 1 537.00 |
CJ TOTAL (II) | 41 043.00 | | 41 043.00 | 41 043.00 |
CO Grand total (0 to V) | 148 025.00 | 3 262.00 | 144 763.00 | 148 025.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 71 970.00 | 81 458.00 | | 71 970.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 444.00 | -9 487.00 | | 8 444.00 |
DL TOTAL (I) | 88 665.00 | 80 220.00 | | 88 665.00 |
DP Provisions for Risks | 1 500.00 | 1 500.00 | | 1 500.00 |
DR TOTAL (IV) | 1 500.00 | 1 500.00 | | 1 500.00 |
DU Loans and Debts from Credit Institutions (3) | 27 089.00 | 30 757.00 | | 27 089.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 707.00 | 10 565.00 | | 3 707.00 |
DX Trade payables and related accounts | 13 631.00 | 12 220.00 | | 13 631.00 |
DY Tax and social security liabilities | 10 172.00 | 25 151.00 | | 10 172.00 |
EA Other liabilities | | 200.00 | | |
EC TOTAL (IV) | 54 599.00 | 78 892.00 | | 54 599.00 |
EE Grand total (I to V) | 144 763.00 | 160 612.00 | | 144 763.00 |
EG Accrued income and payables due within one year | 54 599.00 | 73 079.00 | | 54 599.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 21 273.00 | 18 652.00 | | 21 273.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 191 283.00 | | 191 283.00 | 191 283.00 |
FJ Net sales | 191 283.00 | | 191 283.00 | 191 283.00 |
FM Inventory production | | | 4 320.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 195 603.00 | |
FW Other purchases and external expenses | | | 56 970.00 | |
FX Taxes, duties, and similar payments | | | 1 708.00 | |
FY Salaries and Wages | | | 121 699.00 | |
FZ Social Security Contributions | | | 5 100.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 589.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 186 068.00 | |
GG - OPERATING RESULT (I - II) | | | 9 535.00 | |
GR Interest and similar expenses | | | 1 091.00 | |
GU Total financial expenses (VI) | | | 1 091.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 091.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 444.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 200.00 | | |
A2 TOTAL ASSETS | 5 100.00 | 13 108.00 | | 5 100.00 |
HE Exceptional expenses on management operations | | 210.00 | | |
HH Total exceptional expenses (VIII) | | 210.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -210.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 195 603.00 | 211 030.00 | | 195 603.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 187 159.00 | 220 517.00 | | 187 159.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 444.00 | -9 487.00 | | 8 444.00 |
| |
| 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 | 110 456.00 | | | 110 456.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 100 000.00 | | | 100 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 720.00 | |
I4 DECREASES Grand Total | | 3 474.00 | 106 982.00 | |
IO DECREASES Total including other intangible assets | | 1 774.00 | 101 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 700.00 | 2 262.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 774.00 | | | 2 774.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 962.00 | | | 3 962.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 720.00 | | | 3 720.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 147.00 | 589.00 | 3 474.00 | 6 147.00 |
PE DEPRECIATION Total including other intangible assets | 2 774.00 | | 1 774.00 | 2 774.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 373.00 | 589.00 | 1 700.00 | 3 373.00 |
| |
| 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 | 13 631.00 | 13 631.00 | | 13 631.00 |
8C Staff and Related Accounts | 1 320.00 | 1 320.00 | | 1 320.00 |
UT Other financial assets | 3 720.00 | 3 720.00 | | 3 720.00 |
UX Other trade receivables | 32 206.00 | 32 206.00 | | 32 206.00 |
VB VAT | 2 380.00 | 2 380.00 | | 2 380.00 |
VH Loans with a maturity of more than one year at origin | 27 089.00 | 27 089.00 | | 27 089.00 |
VI Group and Associates | 3 707.00 | 3 707.00 | | 3 707.00 |
VK Loans repaid during the year | 6 284.00 | | | 6 284.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 600.00 | 600.00 | | 600.00 |
VS Prepaid expenses | 1 537.00 | 1 537.00 | | 1 537.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 40 443.00 | 40 443.00 | | 40 443.00 |
VW VAT | 8 852.00 | 8 852.00 | | 8 852.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 54 599.00 | 54 599.00 | | 54 599.00 |
