| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 30 000.00 | | 30 000.00 | 30 000.00 |
AT Other tangible assets | 26 998.00 | 19 761.00 | 7 237.00 | 26 998.00 |
BJ TOTAL (I) | 56 998.00 | 19 761.00 | 37 237.00 | 56 998.00 |
BX Customers and related accounts | 178 347.00 | | 178 347.00 | 178 347.00 |
BZ Other receivables | 140 561.00 | | 140 561.00 | 140 561.00 |
CF Cash and cash equivalents | 684 300.00 | | 684 300.00 | 684 300.00 |
CH Prepaid expenses | 2 801.00 | | 2 801.00 | 2 801.00 |
CJ TOTAL (II) | 1 006 010.00 | | 1 006 010.00 | 1 006 010.00 |
CO Grand total (0 to V) | 1 063 008.00 | 19 761.00 | 1 043 246.00 | 1 063 008.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 250.00 | 40 250.00 | | 40 250.00 |
DD Legal reserve (1) | 4 025.00 | 4 025.00 | | 4 025.00 |
DG Other reserves | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | 612 641.00 | 662 358.00 | | 612 641.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 107 286.00 | -49 717.00 | | 107 286.00 |
DL TOTAL (I) | 766 202.00 | 658 916.00 | | 766 202.00 |
DV Miscellaneous Loans and Financial Debts (4) | 469.00 | 917.00 | | 469.00 |
DX Trade payables and related accounts | 1 902.00 | 3 785.00 | | 1 902.00 |
DY Tax and social security liabilities | 161 731.00 | 110 883.00 | | 161 731.00 |
EA Other liabilities | 151.00 | 3 770.00 | | 151.00 |
EB Prepaid income (2) | 112 790.00 | 20 709.00 | | 112 790.00 |
EC TOTAL (IV) | 277 044.00 | 140 063.00 | | 277 044.00 |
EE Grand total (I to V) | 1 043 246.00 | 798 979.00 | | 1 043 246.00 |
EI Including equity loans | 469.00 | | | 469.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 803 295.00 | | 803 295.00 | 803 295.00 |
FJ Net sales | 803 295.00 | | 803 295.00 | 803 295.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 11 648.00 | |
FQ Other income | | | 540.00 | |
FR Total operating income (I) | | | 815 483.00 | |
FW Other purchases and external expenses | | | 91 006.00 | |
FX Taxes, duties, and similar payments | | | 9 264.00 | |
FY Salaries and Wages | | | 520 071.00 | |
FZ Social Security Contributions | | | 221 858.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 053.00 | |
GE Other Expenses | | | 22.00 | |
GF Total Operating Expenses (II) | | | 847 274.00 | |
GG - OPERATING RESULT (I - II) | | | -31 791.00 | |
GL Other interest and similar income | | | 1 062.00 | |
GP Total financial income (V) | | | 1 062.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 062.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -30 729.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 450.00 | | |
HD Total exceptional income (VII) | | 450.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 450.00 | | |
HK Income tax | -138 015.00 | | | -138 015.00 |
HL TOTAL REVENUE (I + III + V + VII) | 816 545.00 | 531 074.00 | | 816 545.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 709 259.00 | 580 790.00 | | 709 259.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 107 286.00 | -49 717.00 | | 107 286.00 |
| |
| 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 | 49 096.00 | | 7 902.00 | 49 096.00 |
I4 DECREASES Grand Total | | | 56 998.00 | |
IO DECREASES Total including other intangible assets | | | 30 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 26 998.00 | |
KD ACQUISITIONS Total including other intangible assets | 30 000.00 | | | 30 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 19 096.00 | | 7 902.00 | 19 096.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 709.00 | 5 053.00 | | 14 709.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 709.00 | 5 053.00 | | 14 709.00 |
| |
| 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 | 1 902.00 | 1 902.00 | | 1 902.00 |
8C Staff and Related Accounts | 41 680.00 | 41 680.00 | | 41 680.00 |
8D Social Security and Other Social Organizations | 55 854.00 | 55 854.00 | | 55 854.00 |
8K Other liabilities (including liabilities related to repo transactions) | 151.00 | 151.00 | | 151.00 |
8L Deferred income | 112 790.00 | 112 790.00 | | 112 790.00 |
UX Other trade receivables | 178 347.00 | 178 347.00 | | 178 347.00 |
VB VAT | 2 546.00 | 2 546.00 | | 2 546.00 |
VI Group and Associates | 469.00 | 469.00 | | 469.00 |
VM Income taxes | 138 015.00 | 138 015.00 | | 138 015.00 |
VQ Other Taxes, Duties, and Similar Debts | 12 795.00 | 12 795.00 | | 12 795.00 |
VS Prepaid expenses | 2 801.00 | 2 801.00 | | 2 801.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 321 709.00 | 321 709.00 | | 321 709.00 |
VW VAT | 51 402.00 | 51 402.00 | | 51 402.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 277 044.00 | 277 044.00 | | 277 044.00 |
