| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | 10 099 000.00 | |
BJ TOTAL (I) | | | 10 099 000.00 | |
BX Customers and related accounts | | | 266 000.00 | |
BZ Other receivables | | | 30 000.00 | |
CH Prepaid expenses | | | 70 000.00 | |
CJ TOTAL (II) | | | 366 000.00 | |
CO Grand total (0 to V) | | | 10 465 000.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000 000.00 | 6 000 000.00 | | 6 000 000.00 |
DH Retained earnings | 3 167 000.00 | 2 741 000.00 | | 3 167 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 388 000.00 | 426 000.00 | | 388 000.00 |
DL TOTAL (I) | 9 555 000.00 | 9 167 000.00 | | 9 555 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 647 000.00 | 1 571 000.00 | | 647 000.00 |
DX Trade payables and related accounts | 98 000.00 | 98 000.00 | | 98 000.00 |
DY Tax and social security liabilities | 155 000.00 | 134 000.00 | | 155 000.00 |
EA Other liabilities | 10 000.00 | 27 000.00 | | 10 000.00 |
EC TOTAL (IV) | 910 000.00 | 1 830 000.00 | | 910 000.00 |
EE Grand total (I to V) | 10 465 000.00 | 10 998 000.00 | | 10 465 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FR Total operating income (I) | | | 1 573 000.00 | |
GF Total Operating Expenses (II) | | | 955 000.00 | |
GG - OPERATING RESULT (I - II) | | | 617 000.00 | |
GU Total financial expenses (VI) | | | 12 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -12 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 605 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 15 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 15 000.00 | | |
HK Income tax | 218 000.00 | 237 000.00 | | 218 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 573 000.00 | 1 547 000.00 | | 1 573 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 185 000.00 | 1 121 000.00 | | 1 185 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 388 000.00 | 426 000.00 | | 388 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 531 000.00 | 620 000.00 | | 4 531 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 531 000.00 | 620 000.00 | | 4 531 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 61 000.00 | 30 000.00 | 91 000.00 | 61 000.00 |
7B Total provisions for depreciation | 61 000.00 | 30 000.00 | 91 000.00 | 61 000.00 |
7C Grand total | 61 000.00 | 30 000.00 | 91 000.00 | 61 000.00 |
