| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 210.00 | 210.00 | | 210.00 |
AT Other tangible assets | 1 325.00 | 501.00 | 824.00 | 1 325.00 |
BJ TOTAL (I) | 402 535.00 | 711.00 | 401 824.00 | 402 535.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 80 125.00 | | 80 125.00 | 80 125.00 |
CF Cash and cash equivalents | 70 433.00 | | 70 433.00 | 70 433.00 |
CJ TOTAL (II) | 150 558.00 | | 150 558.00 | 150 558.00 |
CO Grand total (0 to V) | 553 093.00 | 711.00 | 552 382.00 | 553 093.00 |
CU Other investments | 401 000.00 | | 401 000.00 | 401 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | 400 000.00 | | 400 000.00 |
DD Legal reserve (1) | 40 000.00 | 40 000.00 | | 40 000.00 |
DH Retained earnings | 43 007.00 | 42 333.00 | | 43 007.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 41 709.00 | 674.00 | | 41 709.00 |
DL TOTAL (I) | 524 715.00 | 483 007.00 | | 524 715.00 |
DU Loans and Debts from Credit Institutions (3) | 3 084.00 | 9 197.00 | | 3 084.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 788.00 | 14 788.00 | | 7 788.00 |
DX Trade payables and related accounts | 846.00 | 661.00 | | 846.00 |
DY Tax and social security liabilities | 15 882.00 | 5 721.00 | | 15 882.00 |
EA Other liabilities | 67.00 | 45.00 | | 67.00 |
EC TOTAL (IV) | 27 667.00 | 30 412.00 | | 27 667.00 |
EE Grand total (I to V) | 552 382.00 | 513 419.00 | | 552 382.00 |
EG Accrued income and payables due within one year | 27 667.00 | 30 412.00 | | 27 667.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 86 721.00 | | 86 721.00 | 86 721.00 |
FJ Net sales | 86 721.00 | | 86 721.00 | 86 721.00 |
FO Operating subsidies | | | 39 129.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 125 852.00 | |
FW Other purchases and external expenses | | | 27 958.00 | |
FX Taxes, duties, and similar payments | | | 5 394.00 | |
FY Salaries and Wages | | | 34 800.00 | |
FZ Social Security Contributions | | | 24 007.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 265.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 92 426.00 | |
GG - OPERATING RESULT (I - II) | | | 33 426.00 | |
GP Total financial income (V) | | | 9 226.00 | |
GR Interest and similar expenses | | | 288.00 | |
GU Total financial expenses (VI) | | | 288.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 938.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 42 364.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 655.00 | 4 825.00 | | 655.00 |
HH Total exceptional expenses (VIII) | 655.00 | 4 825.00 | | 655.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -655.00 | -4 825.00 | | -655.00 |
HL TOTAL REVENUE (I + III + V + VII) | 135 078.00 | 85 885.00 | | 135 078.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 93 369.00 | 85 211.00 | | 93 369.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 41 709.00 | 674.00 | | 41 709.00 |
HP References: Equipment leasing | 5 197.00 | 5 505.00 | | 5 197.00 |
| |
| 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 | 402 535.00 | | | 402 535.00 |
I3 DECREASES Total Financial Fixed Assets | | | 401 000.00 | |
I4 DECREASES Grand Total | | | 402 535.00 | |
IO DECREASES Total including other intangible assets | | | 210.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 325.00 | |
KD ACQUISITIONS Total including other intangible assets | 210.00 | | | 210.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 325.00 | | | 1 325.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 401 000.00 | | | 401 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 446.00 | 265.00 | | 446.00 |
PE DEPRECIATION Total including other intangible assets | 210.00 | | | 210.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 236.00 | 265.00 | | 236.00 |
