| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 166.00 | 4 166.00 | | 4 166.00 |
AP Buildings | 82 062.00 | 28 745.00 | 53 317.00 | 82 062.00 |
AT Other tangible assets | 24 341.00 | 14 763.00 | 9 578.00 | 24 341.00 |
BH Other financial assets | 100.00 | | 100.00 | 100.00 |
BJ TOTAL (I) | 110 670.00 | 47 674.00 | 62 995.00 | 110 670.00 |
BX Customers and related accounts | 54 737.00 | | 54 737.00 | 54 737.00 |
BZ Other receivables | 1 731.00 | | 1 731.00 | 1 731.00 |
CD Marketable securities | 80 410.00 | 2 870.00 | 77 540.00 | 80 410.00 |
CF Cash and cash equivalents | 8 768.00 | | 8 768.00 | 8 768.00 |
CH Prepaid expenses | 5 332.00 | | 5 332.00 | 5 332.00 |
CJ TOTAL (II) | 150 977.00 | 2 870.00 | 148 107.00 | 150 977.00 |
CO Grand total (0 to V) | 261 647.00 | 50 544.00 | 211 103.00 | 261 647.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 18 100.00 | 1 721.00 | | 18 100.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 857.00 | 26 380.00 | | 5 857.00 |
DL TOTAL (I) | 128 957.00 | 133 100.00 | | 128 957.00 |
DU Loans and Debts from Credit Institutions (3) | 50 000.00 | | | 50 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 235.00 | 7 519.00 | | 1 235.00 |
DX Trade payables and related accounts | 2 709.00 | 4 552.00 | | 2 709.00 |
DY Tax and social security liabilities | 28 201.00 | 3 506.00 | | 28 201.00 |
EC TOTAL (IV) | 82 145.00 | 15 577.00 | | 82 145.00 |
EE Grand total (I to V) | 211 103.00 | 148 677.00 | | 211 103.00 |
EG Accrued income and payables due within one year | 32 145.00 | 15 577.00 | | 32 145.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 183 780.00 | | 183 780.00 | 183 780.00 |
FJ Net sales | 183 780.00 | | 183 780.00 | 183 780.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 131.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 183 914.00 | |
FW Other purchases and external expenses | | | 53 844.00 | |
FX Taxes, duties, and similar payments | | | 8 119.00 | |
FY Salaries and Wages | | | 104 124.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 504.00 | |
GE Other Expenses | | | 3 027.00 | |
GF Total Operating Expenses (II) | | | 179 618.00 | |
GG - OPERATING RESULT (I - II) | | | 4 297.00 | |
GL Other interest and similar income | | | 11.00 | |
GM Reversals of provisions and transfers of expenses | | | 3 023.00 | |
GP Total financial income (V) | | | 3 034.00 | |
GQ Financial allocations to depreciation and provisions | | | 146.00 | |
GR Interest and similar expenses | | | | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | 146.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 888.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 184.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 249.00 | | | 249.00 |
HH Total exceptional expenses (VIII) | 249.00 | | | 249.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -249.00 | | | -249.00 |
HK Income tax | 1 078.00 | 506.00 | | 1 078.00 |
HL TOTAL REVENUE (I + III + V + VII) | 186 948.00 | 232 879.00 | | 186 948.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 181 091.00 | 206 499.00 | | 181 091.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 857.00 | 26 380.00 | | 5 857.00 |
HP References: Equipment leasing | 498.00 | 1 470.00 | | 498.00 |
| |
| 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 | 110 670.00 | | | 110 670.00 |
I3 DECREASES Total Financial Fixed Assets | | | 100.00 | |
I4 DECREASES Grand Total | | | 110 670.00 | |
IO DECREASES Total including other intangible assets | | | 4 166.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 106 404.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 166.00 | | | 4 166.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 106 404.00 | | | 106 404.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 100.00 | | | 100.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 37 171.00 | 10 504.00 | | 37 171.00 |
PE DEPRECIATION Total including other intangible assets | 4 166.00 | | | 4 166.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 33 005.00 | 10 504.00 | | 33 005.00 |
| |
| 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 | 2 709.00 | 2 709.00 | | 2 709.00 |
8D Social Security and Other Social Organizations | 22 891.00 | 22 891.00 | | 22 891.00 |
8E Income Taxes | 1 078.00 | 1 078.00 | | 1 078.00 |
UT Other financial assets | 100.00 | 100.00 | | 100.00 |
UX Other trade receivables | 54 737.00 | 54 737.00 | | 54 737.00 |
VB VAT | 375.00 | 375.00 | | 375.00 |
VH Loans with a maturity of more than one year at origin | 50 000.00 | | 50 000.00 | 50 000.00 |
VI Group and Associates | 1 235.00 | 1 235.00 | | 1 235.00 |
VJ Loans taken out during the year | 50 000.00 | | | 50 000.00 |
VP Miscellaneous | 756.00 | 756.00 | | 756.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 600.00 | 600.00 | | 600.00 |
VS Prepaid expenses | 5 332.00 | 5 332.00 | | 5 332.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 61 900.00 | 61 900.00 | | 61 900.00 |
VW VAT | 4 232.00 | 4 232.00 | | 4 232.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 82 145.00 | 32 145.00 | 50 000.00 | 82 145.00 |
