| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 216.00 | 1 761.00 | 3 455.00 | 5 216.00 |
BH Other financial assets | 582.00 | | 582.00 | 582.00 |
BJ TOTAL (I) | 15 358.00 | 1 761.00 | 13 597.00 | 15 358.00 |
BX Customers and related accounts | 224 040.00 | | 224 040.00 | 224 040.00 |
BZ Other receivables | 304 051.00 | | 304 051.00 | 304 051.00 |
CF Cash and cash equivalents | 1 002 422.00 | | 1 002 422.00 | 1 002 422.00 |
CH Prepaid expenses | 11 971.00 | | 11 971.00 | 11 971.00 |
CJ TOTAL (II) | 1 542 485.00 | | 1 542 485.00 | 1 542 485.00 |
CO Grand total (0 to V) | 1 557 843.00 | 1 761.00 | 1 556 082.00 | 1 557 843.00 |
CU Other investments | 9 560.00 | | 9 560.00 | 9 560.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 1 072 575.00 | 880 025.00 | | 1 072 575.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 257 528.00 | 192 550.00 | | 257 528.00 |
DL TOTAL (I) | 1 338 903.00 | 1 081 375.00 | | 1 338 903.00 |
DU Loans and Debts from Credit Institutions (3) | 66.00 | 152.00 | | 66.00 |
DV Miscellaneous Loans and Financial Debts (4) | 159 218.00 | 184 994.00 | | 159 218.00 |
DX Trade payables and related accounts | 1 890.00 | 1 800.00 | | 1 890.00 |
DY Tax and social security liabilities | 56 004.00 | 125 024.00 | | 56 004.00 |
EC TOTAL (IV) | 217 179.00 | 311 971.00 | | 217 179.00 |
EE Grand total (I to V) | 1 556 082.00 | 1 393 346.00 | | 1 556 082.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 66.00 | 152.00 | | 66.00 |
EI Including equity loans | 159 218.00 | | | 159 218.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 185 500.00 | | 185 500.00 | 185 500.00 |
FJ Net sales | 185 500.00 | | 185 500.00 | 185 500.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 185 501.00 | |
FW Other purchases and external expenses | | | 29 989.00 | |
FX Taxes, duties, and similar payments | | | 444.00 | |
FY Salaries and Wages | | | 61 946.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 947.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 93 328.00 | |
GG - OPERATING RESULT (I - II) | | | 92 174.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 191 483.00 | |
GL Other interest and similar income | | | 339.00 | |
GP Total financial income (V) | | | 191 822.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 191 822.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 283 995.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 30.00 | | | 30.00 |
HH Total exceptional expenses (VIII) | 30.00 | | | 30.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -30.00 | | | -30.00 |
HK Income tax | 26 437.00 | 10 889.00 | | 26 437.00 |
HL TOTAL REVENUE (I + III + V + VII) | 377 323.00 | 303 342.00 | | 377 323.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 119 795.00 | 110 791.00 | | 119 795.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 257 528.00 | 192 550.00 | | 257 528.00 |
| |
| 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 | 11 873.00 | | 3 485.00 | 11 873.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 142.00 | |
I4 DECREASES Grand Total | | | 15 358.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 216.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 731.00 | | 3 485.00 | 1 731.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 142.00 | | | 10 142.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 813.00 | 947.00 | | 813.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 813.00 | 947.00 | | 813.00 |
| |
| 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 | 159 218.00 | 159 218.00 | | 159 218.00 |
8B Suppliers and Related Accounts | 1 890.00 | 1 890.00 | | 1 890.00 |
8E Income Taxes | 15 547.00 | 15 547.00 | | 15 547.00 |
UT Other financial assets | 582.00 | | 582.00 | 582.00 |
UX Other trade receivables | 224 040.00 | 224 040.00 | | 224 040.00 |
VB VAT | 1 527.00 | 1 527.00 | | 1 527.00 |
VC Group and associates | 302 524.00 | 302 524.00 | | 302 524.00 |
VG Loans with a maturity of up to one year at origin | 66.00 | 66.00 | | 66.00 |
VS Prepaid expenses | 11 971.00 | 11 971.00 | | 11 971.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 540 644.00 | 540 062.00 | 582.00 | 540 644.00 |
VW VAT | 40 457.00 | 40 457.00 | | 40 457.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 217 179.00 | 217 179.00 | | 217 179.00 |
