| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 615.00 | 615.00 | | 615.00 |
AT Other tangible assets | 34 845.00 | 16 719.00 | 18 125.00 | 34 845.00 |
BJ TOTAL (I) | 35 460.00 | 17 334.00 | 18 125.00 | 35 460.00 |
BP Services in progress | 17 485.00 | | 17 485.00 | 17 485.00 |
BX Customers and related accounts | 13 843.00 | | 13 843.00 | 13 843.00 |
BZ Other receivables | 273.00 | | 273.00 | 273.00 |
CF Cash and cash equivalents | 27 465.00 | | 27 465.00 | 27 465.00 |
CH Prepaid expenses | 190.00 | | 190.00 | 190.00 |
CJ TOTAL (II) | 59 256.00 | | 59 256.00 | 59 256.00 |
CO Grand total (0 to V) | 94 716.00 | 17 334.00 | 77 382.00 | 94 716.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 500.00 | 4 500.00 | | 4 500.00 |
DD Legal reserve (1) | 450.00 | 450.00 | | 450.00 |
DG Other reserves | 33 528.00 | 27 246.00 | | 33 528.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 059.00 | 6 282.00 | | 5 059.00 |
DL TOTAL (I) | 43 537.00 | 38 478.00 | | 43 537.00 |
DU Loans and Debts from Credit Institutions (3) | 14 279.00 | 22 389.00 | | 14 279.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 757.00 | 55.00 | | 7 757.00 |
DX Trade payables and related accounts | 921.00 | 400.00 | | 921.00 |
DY Tax and social security liabilities | 10 888.00 | 15 190.00 | | 10 888.00 |
EC TOTAL (IV) | 33 845.00 | 38 034.00 | | 33 845.00 |
EE Grand total (I to V) | 77 382.00 | 76 512.00 | | 77 382.00 |
EG Accrued income and payables due within one year | 33 845.00 | 38 034.00 | | 33 845.00 |
EI Including equity loans | 7 757.00 | | | 7 757.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 59 495.00 | | 59 495.00 | 59 495.00 |
FJ Net sales | 59 495.00 | | 59 495.00 | 59 495.00 |
FM Inventory production | | | 15 885.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 074.00 | |
FR Total operating income (I) | | | 76 454.00 | |
FW Other purchases and external expenses | | | 24 304.00 | |
FX Taxes, duties, and similar payments | | | 556.00 | |
FY Salaries and Wages | | | 37 698.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 675.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 70 232.00 | |
GG - OPERATING RESULT (I - II) | | | 6 222.00 | |
GR Interest and similar expenses | | | 269.00 | |
GU Total financial expenses (VI) | | | 269.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -269.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 952.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 1 850.00 | | |
HD Total exceptional income (VII) | | 1 850.00 | | |
HF Exceptional expenses on capital transactions | | 1 069.00 | | |
HH Total exceptional expenses (VIII) | | 1 069.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 781.00 | | |
HK Income tax | 893.00 | 1 109.00 | | 893.00 |
HL TOTAL REVENUE (I + III + V + VII) | 76 454.00 | 93 832.00 | | 76 454.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 71 395.00 | 87 550.00 | | 71 395.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 059.00 | 6 282.00 | | 5 059.00 |
| |
| 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 | 34 920.00 | | 540.00 | 34 920.00 |
I4 DECREASES Grand Total | | | 35 460.00 | |
IO DECREASES Total including other intangible assets | | | 615.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 34 845.00 | |
KD ACQUISITIONS Total including other intangible assets | 615.00 | | | 615.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 34 305.00 | | 540.00 | 34 305.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 659.00 | 7 675.00 | | 9 659.00 |
PE DEPRECIATION Total including other intangible assets | 615.00 | | | 615.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 044.00 | 7 675.00 | | 9 044.00 |
| |
| 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 | 921.00 | 921.00 | | 921.00 |
8C Staff and Related Accounts | 6 653.00 | 6 653.00 | | 6 653.00 |
8E Income Taxes | 893.00 | 893.00 | | 893.00 |
UX Other trade receivables | 13 843.00 | 13 843.00 | | 13 843.00 |
VB VAT | 273.00 | 273.00 | | 273.00 |
VH Loans with a maturity of more than one year at origin | 14 279.00 | 14 279.00 | | 14 279.00 |
VI Group and Associates | 7 757.00 | 7 757.00 | | 7 757.00 |
VJ Loans taken out during the year | 345.00 | | | 345.00 |
VK Loans repaid during the year | 8 456.00 | | | 8 456.00 |
VS Prepaid expenses | 190.00 | 190.00 | | 190.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 307.00 | 14 307.00 | | 14 307.00 |
VW VAT | 3 342.00 | 3 342.00 | | 3 342.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 845.00 | 33 845.00 | | 33 845.00 |
