| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 26 484.00 | | 26 484.00 | 26 484.00 |
BX Customers and related accounts | | | | |
CF Cash and cash equivalents | 320 860.00 | | 320 860.00 | 320 860.00 |
CJ TOTAL (II) | 320 860.00 | | 320 860.00 | 320 860.00 |
CO Grand total (0 to V) | 347 344.00 | | 347 344.00 | 347 344.00 |
CU Other investments | 26 484.00 | | 26 484.00 | 26 484.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 74 546.00 | | | 74 546.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 204 691.00 | 74 646.00 | | 204 691.00 |
DL TOTAL (I) | 280 336.00 | 75 646.00 | | 280 336.00 |
DV Miscellaneous Loans and Financial Debts (4) | 59.00 | 59.00 | | 59.00 |
DX Trade payables and related accounts | 144.00 | | | 144.00 |
DY Tax and social security liabilities | 66 241.00 | 21 923.00 | | 66 241.00 |
EA Other liabilities | 564.00 | 1 110.00 | | 564.00 |
EC TOTAL (IV) | 67 008.00 | 23 092.00 | | 67 008.00 |
EE Grand total (I to V) | 347 344.00 | 98 738.00 | | 347 344.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 254 188.00 | | 254 188.00 | 254 188.00 |
FJ Net sales | 254 188.00 | | 254 188.00 | 254 188.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 254 189.00 | |
FW Other purchases and external expenses | | | 21 978.00 | |
FX Taxes, duties, and similar payments | | | 412.00 | |
FZ Social Security Contributions | | | 600.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 22 990.00 | |
GG - OPERATING RESULT (I - II) | | | 231 199.00 | |
GL Other interest and similar income | | | 1 591.00 | |
GP Total financial income (V) | | | 1 591.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 591.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 232 789.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 57 849.00 | | | 57 849.00 |
HD Total exceptional income (VII) | 57 849.00 | | | 57 849.00 |
HF Exceptional expenses on capital transactions | 13 229.00 | 5 529.00 | | 13 229.00 |
HH Total exceptional expenses (VIII) | 13 229.00 | 5 529.00 | | 13 229.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 44 620.00 | -5 529.00 | | 44 620.00 |
HK Income tax | 72 719.00 | 19 278.00 | | 72 719.00 |
HL TOTAL REVENUE (I + III + V + VII) | 313 628.00 | 129 760.00 | | 313 628.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 108 938.00 | 55 114.00 | | 108 938.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 204 691.00 | 74 646.00 | | 204 691.00 |
| |
| 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 | 42 060.00 | | 241 376.00 | 42 060.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 1.00 | |
I3 DECREASES Total Financial Fixed Assets | | 256 952.00 | 26 484.00 | |
I4 DECREASES Grand Total | | 256 952.00 | 26 484.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 1.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 42 060.00 | | 241 376.00 | 42 060.00 |
| |
| 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 | 144.00 | 144.00 | | 144.00 |
8E Income Taxes | 53 440.00 | 53 440.00 | | 53 440.00 |
8K Other liabilities (including liabilities related to repo transactions) | 564.00 | 564.00 | | 564.00 |
VI Group and Associates | 59.00 | 59.00 | | 59.00 |
VW VAT | 12 801.00 | 12 801.00 | | 12 801.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 67 008.00 | 67 008.00 | | 67 008.00 |
