| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 19 668.00 | 12 726.00 | 6 942.00 | 19 668.00 |
BH Other financial assets | 5 052.00 | | 5 052.00 | 5 052.00 |
BJ TOTAL (I) | 24 720.00 | 12 726.00 | 11 994.00 | 24 720.00 |
BX Customers and related accounts | 53 696.00 | | 53 696.00 | 53 696.00 |
BZ Other receivables | 1 220.00 | | 1 220.00 | 1 220.00 |
CF Cash and cash equivalents | 96 564.00 | | 96 564.00 | 96 564.00 |
CH Prepaid expenses | 483.00 | | 483.00 | 483.00 |
CJ TOTAL (II) | 151 963.00 | | 151 963.00 | 151 963.00 |
CO Grand total (0 to V) | 176 682.00 | 12 726.00 | 163 956.00 | 176 682.00 |
CP Shares due in less than one year | 5 052.00 | | | 5 052.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 000.00 | 9 000.00 | | 9 000.00 |
DD Legal reserve (1) | 900.00 | 900.00 | | 900.00 |
DG Other reserves | 73 621.00 | 53 564.00 | | 73 621.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 024.00 | 35 056.00 | | 44 024.00 |
DL TOTAL (I) | 127 544.00 | 98 521.00 | | 127 544.00 |
DV Miscellaneous Loans and Financial Debts (4) | 807.00 | 772.00 | | 807.00 |
DX Trade payables and related accounts | 6 215.00 | 2 865.00 | | 6 215.00 |
DY Tax and social security liabilities | 23 089.00 | 25 461.00 | | 23 089.00 |
EA Other liabilities | 6 300.00 | | | 6 300.00 |
EC TOTAL (IV) | 36 412.00 | 29 099.00 | | 36 412.00 |
EE Grand total (I to V) | 163 956.00 | 127 619.00 | | 163 956.00 |
EG Accrued income and payables due within one year | 36 412.00 | 29 099.00 | | 36 412.00 |
EI Including equity loans | 807.00 | | | 807.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 204 311.00 | | 204 311.00 | 204 311.00 |
FJ Net sales | 204 311.00 | | 204 311.00 | 204 311.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 39.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 204 355.00 | |
FW Other purchases and external expenses | | | 91 391.00 | |
FX Taxes, duties, and similar payments | | | 1 255.00 | |
FY Salaries and Wages | | | 30 458.00 | |
FZ Social Security Contributions | | | 21 369.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 834.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 148 312.00 | |
GG - OPERATING RESULT (I - II) | | | 56 043.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 56 043.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 12 019.00 | 7 648.00 | | 12 019.00 |
HL TOTAL REVENUE (I + III + V + VII) | 204 355.00 | 175 876.00 | | 204 355.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 160 331.00 | 140 819.00 | | 160 331.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 024.00 | 35 056.00 | | 44 024.00 |
| |
| 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 | 21 121.00 | | 3 599.00 | 21 121.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 052.00 | |
I4 DECREASES Grand Total | | | 24 720.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 19 668.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 16 069.00 | | 3 599.00 | 16 069.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 052.00 | | | 5 052.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 892.00 | 3 834.00 | | 8 892.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 892.00 | 3 834.00 | | 8 892.00 |
| |
| 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 | 6 215.00 | 6 215.00 | | 6 215.00 |
8C Staff and Related Accounts | 1 407.00 | 1 407.00 | | 1 407.00 |
8D Social Security and Other Social Organizations | 1 954.00 | 1 954.00 | | 1 954.00 |
8E Income Taxes | 5 532.00 | 5 532.00 | | 5 532.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 300.00 | 6 300.00 | | 6 300.00 |
UT Other financial assets | 5 052.00 | 5 052.00 | | 5 052.00 |
UX Other trade receivables | 53 696.00 | 53 696.00 | | 53 696.00 |
VB VAT | 1 220.00 | 1 220.00 | | 1 220.00 |
VI Group and Associates | 807.00 | 807.00 | | 807.00 |
VQ Other Taxes, Duties, and Similar Debts | 251.00 | 251.00 | | 251.00 |
VS Prepaid expenses | 483.00 | 483.00 | | 483.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 60 450.00 | 60 450.00 | | 60 450.00 |
VW VAT | 13 945.00 | 13 945.00 | | 13 945.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 412.00 | 36 412.00 | | 36 412.00 |
