| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 8 994.00 | | 8 994.00 | 8 994.00 |
AT Other tangible assets | 25 396.00 | 23 954.00 | 1 442.00 | 25 396.00 |
BH Other financial assets | 1 000.00 | | 1 000.00 | 1 000.00 |
BJ TOTAL (I) | 35 410.00 | 23 954.00 | 11 457.00 | 35 410.00 |
BX Customers and related accounts | 10 336.00 | 159.00 | 10 177.00 | 10 336.00 |
BZ Other receivables | 12 472.00 | | 12 472.00 | 12 472.00 |
CD Marketable securities | 341.00 | | 341.00 | 341.00 |
CF Cash and cash equivalents | 17 232.00 | | 17 232.00 | 17 232.00 |
CH Prepaid expenses | 69.00 | | 69.00 | 69.00 |
CJ TOTAL (II) | 40 449.00 | 159.00 | 40 290.00 | 40 449.00 |
CO Grand total (0 to V) | 75 859.00 | 24 112.00 | 51 747.00 | 75 859.00 |
CU Other investments | 20.00 | | 20.00 | 20.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 19 217.00 | 19 217.00 | | 19 217.00 |
DH Retained earnings | -3 215.00 | | | -3 215.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 515.00 | -3 215.00 | | 5 515.00 |
DL TOTAL (I) | 29 901.00 | 24 386.00 | | 29 901.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 1 594.00 | | |
DX Trade payables and related accounts | 15 920.00 | 13 481.00 | | 15 920.00 |
DY Tax and social security liabilities | 5 214.00 | 7 137.00 | | 5 214.00 |
EA Other liabilities | 712.00 | 363.00 | | 712.00 |
EC TOTAL (IV) | 21 846.00 | 22 574.00 | | 21 846.00 |
EE Grand total (I to V) | 51 747.00 | 46 961.00 | | 51 747.00 |
EG Accrued income and payables due within one year | 21 846.00 | 22 574.00 | | 21 846.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 69 089.00 | | 69 089.00 | 69 089.00 |
FJ Net sales | 69 089.00 | | 69 089.00 | 69 089.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 401.00 | |
FQ Other income | | | 110.00 | |
FR Total operating income (I) | | | 78 600.00 | |
FW Other purchases and external expenses | | | 32 057.00 | |
FX Taxes, duties, and similar payments | | | 631.00 | |
FY Salaries and Wages | | | 28 392.00 | |
FZ Social Security Contributions | | | 9 078.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 265.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 159.00 | |
GE Other Expenses | | | 569.00 | |
GF Total Operating Expenses (II) | | | 72 151.00 | |
GG - OPERATING RESULT (I - II) | | | 6 449.00 | |
GL Other interest and similar income | | | 125.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 125.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 125.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 574.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 49.00 | | | 49.00 |
HD Total exceptional income (VII) | 49.00 | | | 49.00 |
HE Exceptional expenses on management operations | 1 108.00 | | | 1 108.00 |
HH Total exceptional expenses (VIII) | 1 108.00 | | | 1 108.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 059.00 | | | -1 059.00 |
HL TOTAL REVENUE (I + III + V + VII) | 78 773.00 | 69 843.00 | | 78 773.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 73 259.00 | 73 059.00 | | 73 259.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 515.00 | -3 215.00 | | 5 515.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 22 688.00 | 1 265.00 | | 22 688.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 22 688.00 | 1 265.00 | | 22 688.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 496.00 | 159.00 | 496.00 | 496.00 |
7B Total provisions for depreciation | 496.00 | 159.00 | 496.00 | 496.00 |
7C Grand total | 496.00 | 159.00 | 496.00 | 496.00 |
| |
| 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 | 15 920.00 | 15 920.00 | | 15 920.00 |
8D Social Security and Other Social Organizations | 5 214.00 | 5 214.00 | | 5 214.00 |
8K Other liabilities (including liabilities related to repo transactions) | 712.00 | 712.00 | | 712.00 |
UT Other financial assets | 1 000.00 | | 1 000.00 | 1 000.00 |
VS Prepaid expenses | 22 876.00 | 22 876.00 | | 22 876.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 876.00 | 22 876.00 | 1 000.00 | 23 876.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 846.00 | 21 846.00 | | 21 846.00 |
