| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 59 402.00 | 48 286.00 | 11 116.00 | 59 402.00 |
BJ TOTAL (I) | 68 489.00 | 48 286.00 | 20 203.00 | 68 489.00 |
BX Customers and related accounts | 5 515.00 | | 5 515.00 | 5 515.00 |
BZ Other receivables | 2 959.00 | | 2 959.00 | 2 959.00 |
CF Cash and cash equivalents | 12 303.00 | | 12 303.00 | 12 303.00 |
CH Prepaid expenses | 1 755.00 | | 1 755.00 | 1 755.00 |
CJ TOTAL (II) | 22 532.00 | | 22 532.00 | 22 532.00 |
CO Grand total (0 to V) | 91 021.00 | 48 286.00 | 42 736.00 | 91 021.00 |
CU Other investments | 9 087.00 | | 9 087.00 | 9 087.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 207.00 | 123 906.00 | | 7 207.00 |
DL TOTAL (I) | 10 508.00 | 127 207.00 | | 10 508.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 544.00 | 29 033.00 | | 22 544.00 |
DX Trade payables and related accounts | 3 260.00 | 3 070.00 | | 3 260.00 |
DY Tax and social security liabilities | 6 424.00 | 33 256.00 | | 6 424.00 |
EC TOTAL (IV) | 32 228.00 | 65 358.00 | | 32 228.00 |
EE Grand total (I to V) | 42 736.00 | 192 565.00 | | 42 736.00 |
EG Accrued income and payables due within one year | 32 228.00 | 65 358.00 | | 32 228.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 18 339.00 | | 18 339.00 | 18 339.00 |
FJ Net sales | 18 339.00 | | 18 339.00 | 18 339.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 28 278.00 | |
FQ Other income | | | 75 003.00 | |
FR Total operating income (I) | | | 121 621.00 | |
FW Other purchases and external expenses | | | 86 293.00 | |
FX Taxes, duties, and similar payments | | | 8 545.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 058.00 | |
GE Other Expenses | | | 23.00 | |
GF Total Operating Expenses (II) | | | 100 919.00 | |
GG - OPERATING RESULT (I - II) | | | 20 701.00 | |
GL Other interest and similar income | | | 1 330.00 | |
GP Total financial income (V) | | | 1 330.00 | |
GR Interest and similar expenses | | | 40.00 | |
GU Total financial expenses (VI) | | | 40.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 290.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 991.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 180.00 | | |
HD Total exceptional income (VII) | | 1 180.00 | | |
HE Exceptional expenses on management operations | 1 906.00 | 37.00 | | 1 906.00 |
HH Total exceptional expenses (VIII) | 1 906.00 | 37.00 | | 1 906.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 906.00 | 1 143.00 | | -1 906.00 |
HK Income tax | 12 878.00 | 57 534.00 | | 12 878.00 |
HL TOTAL REVENUE (I + III + V + VII) | 122 950.00 | 286 382.00 | | 122 950.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 115 743.00 | 162 476.00 | | 115 743.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 207.00 | 123 906.00 | | 7 207.00 |
| |
| 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 | 67 735.00 | | 1 520.00 | 67 735.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 087.00 | |
I4 DECREASES Grand Total | | 766.00 | 68 489.00 | |
IY DECREASES Total Tangible Fixed Assets | | 766.00 | 59 402.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 58 648.00 | | 1 520.00 | 58 648.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 087.00 | | | 9 087.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 42 994.00 | 6 058.00 | 766.00 | 42 994.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 42 994.00 | 6 058.00 | 766.00 | 42 994.00 |
