| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 13 352.00 | 11 651.00 | 1 701.00 | 13 352.00 |
BH Other financial assets | 3 000.00 | | 3 000.00 | 3 000.00 |
BJ TOTAL (I) | 16 671.00 | 11 651.00 | 5 020.00 | 16 671.00 |
BX Customers and related accounts | 20 400.00 | | 20 400.00 | 20 400.00 |
BZ Other receivables | 929.00 | | 929.00 | 929.00 |
CF Cash and cash equivalents | 82 627.00 | | 82 627.00 | 82 627.00 |
CH Prepaid expenses | 3 706.00 | | 3 706.00 | 3 706.00 |
CJ TOTAL (II) | 107 662.00 | | 107 662.00 | 107 662.00 |
CO Grand total (0 to V) | 124 334.00 | 11 651.00 | 112 682.00 | 124 334.00 |
CP Shares due in less than one year | 3 000.00 | | | 3 000.00 |
CU Other investments | 319.00 | | 319.00 | 319.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 82 659.00 | 81 568.00 | | 82 659.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 548.00 | 1 090.00 | | 2 548.00 |
DL TOTAL (I) | 96 208.00 | 93 659.00 | | 96 208.00 |
DV Miscellaneous Loans and Financial Debts (4) | 661.00 | 526.00 | | 661.00 |
DX Trade payables and related accounts | 948.00 | 743.00 | | 948.00 |
DY Tax and social security liabilities | 14 864.00 | 6 701.00 | | 14 864.00 |
EC TOTAL (IV) | 16 474.00 | 7 971.00 | | 16 474.00 |
EE Grand total (I to V) | 112 682.00 | 101 631.00 | | 112 682.00 |
EG Accrued income and payables due within one year | 16 474.00 | 7 971.00 | | 16 474.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 104 430.00 | | 104 430.00 | 104 430.00 |
FJ Net sales | 104 430.00 | | 104 430.00 | 104 430.00 |
FQ Other income | | | 58.00 | |
FR Total operating income (I) | | | 104 488.00 | |
FW Other purchases and external expenses | | | 26 522.00 | |
FX Taxes, duties, and similar payments | | | 4 580.00 | |
FY Salaries and Wages | | | 66 793.00 | |
FZ Social Security Contributions | | | 21.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 610.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 100 528.00 | |
GG - OPERATING RESULT (I - II) | | | 3 960.00 | |
GL Other interest and similar income | | | 15.00 | |
GP Total financial income (V) | | | 15.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 15.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 975.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 427.00 | 1 169.00 | | 1 427.00 |
HL TOTAL REVENUE (I + III + V + VII) | 104 504.00 | 98 778.00 | | 104 504.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 101 955.00 | 97 687.00 | | 101 955.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 548.00 | 1 090.00 | | 2 548.00 |
| |
| 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 | 16 666.00 | | 5.00 | 16 666.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 319.00 | |
I4 DECREASES Grand Total | | | 16 671.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 13 352.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 352.00 | | | 13 352.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 314.00 | | 5.00 | 3 314.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 041.00 | 2 610.00 | | 9 041.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 041.00 | 2 610.00 | | 9 041.00 |
| |
| 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 | 949.00 | 949.00 | | 949.00 |
8C Staff and Related Accounts | 8 251.00 | 8 251.00 | | 8 251.00 |
8D Social Security and Other Social Organizations | 23.00 | 23.00 | | 23.00 |
8E Income Taxes | 1 427.00 | 1 427.00 | | 1 427.00 |
UT Other financial assets | 3 000.00 | 3 000.00 | | 3 000.00 |
UX Other trade receivables | 20 400.00 | 20 400.00 | | 20 400.00 |
VB VAT | 135.00 | 135.00 | | 135.00 |
VI Group and Associates | 662.00 | 662.00 | | 662.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 794.00 | 794.00 | | 794.00 |
VS Prepaid expenses | 3 706.00 | 3 706.00 | | 3 706.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 035.00 | 28 035.00 | | 28 035.00 |
VW VAT | 5 163.00 | 5 163.00 | | 5 163.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 475.00 | 16 475.00 | | 16 475.00 |
