| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 302.00 | 302.00 | | 302.00 |
AT Other tangible assets | 5 219.00 | 5 219.00 | | 5 219.00 |
BJ TOTAL (I) | 5 522.00 | 5 522.00 | | 5 522.00 |
BX Customers and related accounts | 38 174.00 | | 38 174.00 | 38 174.00 |
BZ Other receivables | 15 679.00 | | 15 679.00 | 15 679.00 |
CF Cash and cash equivalents | 215 057.00 | | 215 057.00 | 215 057.00 |
CJ TOTAL (II) | 268 910.00 | | 268 910.00 | 268 910.00 |
CO Grand total (0 to V) | 274 432.00 | 5 522.00 | 268 910.00 | 274 432.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 71 400.00 | 71 400.00 | | 71 400.00 |
DB Share, merger, contribution premiums, etc. | 13 482.00 | 13 482.00 | | 13 482.00 |
DD Legal reserve (1) | 7 140.00 | 7 140.00 | | 7 140.00 |
DG Other reserves | 29 749.00 | 29 224.00 | | 29 749.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 64 395.00 | 131 900.00 | | 64 395.00 |
DL TOTAL (I) | 186 166.00 | 253 147.00 | | 186 166.00 |
DX Trade payables and related accounts | 50 801.00 | 44 442.00 | | 50 801.00 |
DY Tax and social security liabilities | 31 943.00 | 85 769.00 | | 31 943.00 |
EC TOTAL (IV) | 82 744.00 | 130 211.00 | | 82 744.00 |
EE Grand total (I to V) | 268 910.00 | 383 358.00 | | 268 910.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 354 904.00 | |
FJ Net sales | | | 354 904.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 354 909.00 | |
FW Other purchases and external expenses | | | 45 942.00 | |
FX Taxes, duties, and similar payments | | | 5 152.00 | |
FY Salaries and Wages | | | 157 723.00 | |
FZ Social Security Contributions | | | 63 134.00 | |
GB Operating Expenses - Provisions | | | 403.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 272 354.00 | |
GG - OPERATING RESULT (I - II) | | | 82 555.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 82 555.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 18 160.00 | 43 563.00 | | 18 160.00 |
HL TOTAL REVENUE (I + III + V + VII) | 354 904.00 | 462 278.00 | | 354 904.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 290 509.00 | 330 378.00 | | 290 509.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 64 395.00 | 131 900.00 | | 64 395.00 |
| |
| 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 | 5 522.00 | | | 5 522.00 |
I4 DECREASES Grand Total | | | 5 522.00 | |
IO DECREASES Total including other intangible assets | | | 302.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 219.00 | |
KD ACQUISITIONS Total including other intangible assets | 302.00 | | | 302.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 219.00 | | | 5 219.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 119.00 | 403.00 | | 5 119.00 |
PE DEPRECIATION Total including other intangible assets | 302.00 | | | 302.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 816.00 | 403.00 | | 4 816.00 |
| |
| 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 | 50 801.00 | 50 801.00 | | 50 801.00 |
8D Social Security and Other Social Organizations | 31 943.00 | 31 943.00 | | 31 943.00 |
UX Other trade receivables | 38 174.00 | 38 174.00 | | 38 174.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 15 679.00 | 15 679.00 | | 15 679.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 53 853.00 | 53 853.00 | | 53 853.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 82 744.00 | 82 744.00 | | 82 744.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 4.00 | | | 4.00 |
