| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 316.00 | 4 316.00 | | 4 316.00 |
AH Goodwill | 50 000.00 | | 50 000.00 | 50 000.00 |
AT Other tangible assets | 35 667.00 | 35 025.00 | 641.00 | 35 667.00 |
BD Other fixed assets | 160.00 | | 160.00 | 160.00 |
BH Other financial assets | 780.00 | | 780.00 | 780.00 |
BJ TOTAL (I) | 90 923.00 | 39 341.00 | 51 581.00 | 90 923.00 |
BX Customers and related accounts | 78 617.00 | | 78 617.00 | 78 617.00 |
BZ Other receivables | 6 741.00 | | 6 741.00 | 6 741.00 |
CF Cash and cash equivalents | 6 798.00 | | 6 798.00 | 6 798.00 |
CJ TOTAL (II) | 92 156.00 | | 92 156.00 | 92 156.00 |
CO Grand total (0 to V) | 183 079.00 | 39 341.00 | 143 738.00 | 183 079.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 70 000.00 | 70 000.00 | | 70 000.00 |
DD Legal reserve (1) | 7 000.00 | 7 000.00 | | 7 000.00 |
DH Retained earnings | -24 769.00 | -41 108.00 | | -24 769.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 160.00 | 16 340.00 | | 3 160.00 |
DL TOTAL (I) | 55 392.00 | 52 231.00 | | 55 392.00 |
DV Miscellaneous Loans and Financial Debts (4) | 108.00 | 37 808.00 | | 108.00 |
DX Trade payables and related accounts | 45 715.00 | 48 246.00 | | 45 715.00 |
DY Tax and social security liabilities | 41 923.00 | 59 919.00 | | 41 923.00 |
EA Other liabilities | 600.00 | | | 600.00 |
EB Prepaid income (2) | | 1 200.00 | | |
EC TOTAL (IV) | 88 346.00 | 147 174.00 | | 88 346.00 |
EE Grand total (I to V) | 143 738.00 | 199 405.00 | | 143 738.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 299 792.00 | | 299 792.00 | 299 792.00 |
FJ Net sales | 299 792.00 | | 299 792.00 | 299 792.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 16 186.00 | |
FR Total operating income (I) | | | 315 978.00 | |
FW Other purchases and external expenses | | | 186 712.00 | |
FX Taxes, duties, and similar payments | | | 4 177.00 | |
FY Salaries and Wages | | | 88 461.00 | |
FZ Social Security Contributions | | | 32 643.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 791.00 | |
GE Other Expenses | | | 36.00 | |
GF Total Operating Expenses (II) | | | 312 820.00 | |
GG - OPERATING RESULT (I - II) | | | 3 158.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 160.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 315 980.00 | 356 683.00 | | 315 980.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 312 820.00 | 340 343.00 | | 312 820.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 160.00 | 16 340.00 | | 3 160.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 38 551.00 | 790.00 | | 38 551.00 |
PE DEPRECIATION Total including other intangible assets | 4 316.00 | | | 4 316.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 34 235.00 | 790.00 | | 34 235.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 108.00 | 108.00 | | 108.00 |
8B Suppliers and Related Accounts | 45 715.00 | 45 715.00 | | 45 715.00 |
8D Social Security and Other Social Organizations | 41 923.00 | 41 923.00 | | 41 923.00 |
8K Other liabilities (including liabilities related to repo transactions) | 600.00 | 600.00 | | 600.00 |
UT Other financial assets | 780.00 | | 780.00 | 780.00 |
VS Prepaid expenses | 85 358.00 | 85 358.00 | | 85 358.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 86 138.00 | 85 358.00 | 780.00 | 86 138.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 88 346.00 | 88 346.00 | | 88 346.00 |
