| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 10 812.00 | 10 812.00 | | 10 812.00 |
AT Other tangible assets | 30 566.00 | 1 382.00 | 29 183.00 | 30 566.00 |
BD Other fixed assets | 1 338 032.00 | | 1 338 032.00 | 1 338 032.00 |
BJ TOTAL (I) | 2 099 409.00 | 12 194.00 | 2 087 215.00 | 2 099 409.00 |
BZ Other receivables | 186 634.00 | | 186 634.00 | 186 634.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 179 141.00 | | 179 141.00 | 179 141.00 |
CJ TOTAL (II) | 365 775.00 | | 365 775.00 | 365 775.00 |
CO Grand total (0 to V) | 2 465 185.00 | 12 194.00 | 2 452 991.00 | 2 465 185.00 |
CU Other investments | 720 000.00 | | 720 000.00 | 720 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 1 217 836.00 | 941 869.00 | | 1 217 836.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 64 026.00 | 275 967.00 | | 64 026.00 |
DL TOTAL (I) | 1 298 362.00 | 1 234 336.00 | | 1 298 362.00 |
DU Loans and Debts from Credit Institutions (3) | 38.00 | 21.00 | | 38.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 619.00 | 160.00 | | 1 619.00 |
DX Trade payables and related accounts | 660.00 | 660.00 | | 660.00 |
DY Tax and social security liabilities | 54 512.00 | 80 860.00 | | 54 512.00 |
DZ Fixed asset liabilities and related accounts | 1 097 800.00 | 1 097 800.00 | | 1 097 800.00 |
EA Other liabilities | | 1 048.00 | | |
EC TOTAL (IV) | 1 154 629.00 | 1 180 549.00 | | 1 154 629.00 |
EE Grand total (I to V) | 2 452 991.00 | 2 414 885.00 | | 2 452 991.00 |
EG Accrued income and payables due within one year | 1 154 629.00 | | | 1 154 629.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 38.00 | 21.00 | | 38.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 278 400.00 | | 278 400.00 | 278 400.00 |
FJ Net sales | 278 400.00 | | 278 400.00 | 278 400.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 278 412.00 | |
FW Other purchases and external expenses | | | 37 043.00 | |
FX Taxes, duties, and similar payments | | | 11 464.00 | |
FY Salaries and Wages | | | 101 029.00 | |
FZ Social Security Contributions | | | 68 273.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 133.00 | |
GF Total Operating Expenses (II) | | | 217 942.00 | |
GG - OPERATING RESULT (I - II) | | | 60 470.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GL Other interest and similar income | | | 10 510.00 | |
GP Total financial income (V) | | | 10 510.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 10 510.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 70 980.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 545.00 | | |
A2 TOTAL ASSETS | 37 212.00 | 42 802.00 | | 37 212.00 |
HA Exceptional income from management transactions | | 89.00 | | |
HD Total exceptional income (VII) | | 89.00 | | |
HE Exceptional expenses on management operations | 90.00 | 599.00 | | 90.00 |
HH Total exceptional expenses (VIII) | 90.00 | 599.00 | | 90.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -90.00 | -511.00 | | -90.00 |
HK Income tax | 6 864.00 | 10 301.00 | | 6 864.00 |
HL TOTAL REVENUE (I + III + V + VII) | 288 922.00 | 564 117.00 | | 288 922.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 224 896.00 | 288 151.00 | | 224 896.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 64 026.00 | 275 967.00 | | 64 026.00 |
HP References: Equipment leasing | | 2 453.00 | | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 061.00 | 133.00 | | 12 061.00 |
PE DEPRECIATION Total including other intangible assets | 10 812.00 | | | 10 812.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 250.00 | 133.00 | | 1 250.00 |
| |
| 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 | 660.00 | 660.00 | | 660.00 |
8J Fixed Asset Liabilities and Related Accounts | 1 097 800.00 | 1 097 800.00 | | 1 097 800.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 619.00 | 1 619.00 | | 1 619.00 |
VG Loans with a maturity of up to one year at origin | 38.00 | 38.00 | | 38.00 |
VQ Other Taxes, Duties, and Similar Debts | 54 512.00 | 54 512.00 | | 54 512.00 |
VS Prepaid expenses | 186 634.00 | 186 634.00 | | 186 634.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 186 634.00 | 186 634.00 | | 186 634.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 154 629.00 | 1 154 629.00 | | 1 154 629.00 |
