| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 600.00 | 6 600.00 | | 6 600.00 |
AT Other tangible assets | 10 698.00 | 9 877.00 | 821.00 | 10 698.00 |
BH Other financial assets | 1 410.00 | | 1 410.00 | 1 410.00 |
BJ TOTAL (I) | 18 708.00 | 16 477.00 | 2 231.00 | 18 708.00 |
BX Customers and related accounts | 262 610.00 | | 262 610.00 | 262 610.00 |
BZ Other receivables | 13 733.00 | | 13 733.00 | 13 733.00 |
CF Cash and cash equivalents | 5 532.00 | | 5 532.00 | 5 532.00 |
CH Prepaid expenses | 11 147.00 | | 11 147.00 | 11 147.00 |
CJ TOTAL (II) | 293 023.00 | | 293 023.00 | 293 023.00 |
CO Grand total (0 to V) | 311 731.00 | 16 477.00 | 295 254.00 | 311 731.00 |
CP Shares due in less than one year | 1 410.00 | | | 1 410.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DH Retained earnings | -70 122.00 | -87 423.00 | | -70 122.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 457.00 | 17 301.00 | | 16 457.00 |
DL TOTAL (I) | 246 335.00 | 229 878.00 | | 246 335.00 |
DX Trade payables and related accounts | 19 592.00 | 36 128.00 | | 19 592.00 |
DY Tax and social security liabilities | 29 326.00 | 25 155.00 | | 29 326.00 |
EA Other liabilities | | 19 265.00 | | |
EC TOTAL (IV) | 48 918.00 | 80 548.00 | | 48 918.00 |
EE Grand total (I to V) | 295 254.00 | 310 426.00 | | 295 254.00 |
EG Accrued income and payables due within one year | 12 996.00 | 80 548.00 | | 12 996.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 4 077.00 | | 4 077.00 | 4 077.00 |
FG Production sold - services | | 346 482.00 | 346 482.00 | |
FJ Net sales | | 346 482.00 | 346 482.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 457.00 | |
FQ Other income | | | 3 192.00 | |
FR Total operating income (I) | | | 353 132.00 | |
FS Purchases of goods (including customs duties) | | | 4 077.00 | |
FW Other purchases and external expenses | | | 166 420.00 | |
FX Taxes, duties, and similar payments | | | 3 635.00 | |
FY Salaries and Wages | | | 119 554.00 | |
FZ Social Security Contributions | | | 42 178.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 075.00 | |
GE Other Expenses | | | 3 761.00 | |
GF Total Operating Expenses (II) | | | 336 624.00 | |
GG - OPERATING RESULT (I - II) | | | 16 508.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 508.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 5 418.00 | | |
HD Total exceptional income (VII) | | 5 418.00 | | |
HE Exceptional expenses on management operations | 51.00 | | | 51.00 |
HF Exceptional expenses on capital transactions | | 6 265.00 | | |
HH Total exceptional expenses (VIII) | 51.00 | 6 265.00 | | 51.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -51.00 | -847.00 | | -51.00 |
HK Income tax | 3 395.00 | | | 3 395.00 |
HL TOTAL REVENUE (I + III + V + VII) | 353 132.00 | 372 198.00 | | 353 132.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 336 675.00 | 354 897.00 | | 336 675.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 457.00 | 17 301.00 | | 16 457.00 |
| |
| 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 | 18 708.00 | | | 18 708.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 410.00 | |
I4 DECREASES Grand Total | | | 18 708.00 | |
IO DECREASES Total including other intangible assets | | | 6 600.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 698.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 600.00 | | | 6 600.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 698.00 | | | 10 698.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 410.00 | | | 1 410.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 402.00 | 1 075.00 | | 15 402.00 |
PE DEPRECIATION Total including other intangible assets | 6 600.00 | | | 6 600.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 802.00 | 1 075.00 | | 8 802.00 |
| |
| 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 | 19 592.00 | 19 592.00 | | 19 592.00 |
8C Staff and Related Accounts | 10 038.00 | 10 038.00 | | 10 038.00 |
8D Social Security and Other Social Organizations | 15 276.00 | 15 276.00 | | 15 276.00 |
8E Income Taxes | 3 395.00 | 3 395.00 | | 3 395.00 |
UT Other financial assets | 1 410.00 | 1 410.00 | | 1 410.00 |
UX Other trade receivables | 262 610.00 | 262 610.00 | | 262 610.00 |
VB VAT | 11 733.00 | 11 733.00 | | 11 733.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 012.00 | 4 012.00 | | 4 012.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 000.00 | 2 000.00 | | 2 000.00 |
VS Prepaid expenses | 11 147.00 | 11 147.00 | | 11 147.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 288 901.00 | 288 901.00 | | 288 901.00 |
VW VAT | 5 324.00 | 5 324.00 | | 5 324.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 48 918.00 | 48 918.00 | | 48 918.00 |
