| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 301.00 | 1 301.00 | | 1 301.00 |
AT Other tangible assets | 8 286.00 | 4 225.00 | 4 060.00 | 8 286.00 |
BH Other financial assets | 28 800.00 | | 28 800.00 | 28 800.00 |
BJ TOTAL (I) | 38 387.00 | 5 526.00 | 32 860.00 | 38 387.00 |
BT Goods | 6 199.00 | | 6 199.00 | 6 199.00 |
BZ Other receivables | 2 413.00 | | 2 413.00 | 2 413.00 |
CF Cash and cash equivalents | 93 101.00 | | 93 101.00 | 93 101.00 |
CH Prepaid expenses | 290.00 | | 290.00 | 290.00 |
CJ TOTAL (II) | 102 004.00 | | 102 004.00 | 102 004.00 |
CO Grand total (0 to V) | 140 390.00 | 5 526.00 | 134 864.00 | 140 390.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 25 799.00 | 53 864.00 | | 25 799.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 63 523.00 | -28 065.00 | | 63 523.00 |
DL TOTAL (I) | 90 422.00 | 26 899.00 | | 90 422.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 168.00 | 17 048.00 | | 17 168.00 |
DX Trade payables and related accounts | 13 055.00 | 13 924.00 | | 13 055.00 |
DY Tax and social security liabilities | 14 219.00 | 13 588.00 | | 14 219.00 |
EC TOTAL (IV) | 44 442.00 | 44 560.00 | | 44 442.00 |
EE Grand total (I to V) | 134 864.00 | 71 459.00 | | 134 864.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 65 641.00 | | 65 641.00 | 65 641.00 |
FJ Net sales | 65 641.00 | | 65 641.00 | 65 641.00 |
FO Operating subsidies | | | 99 668.00 | |
FR Total operating income (I) | | | 165 309.00 | |
FS Purchases of goods (including customs duties) | | | 20 647.00 | |
FT Inventory change (goods) | | | 2 506.00 | |
FW Other purchases and external expenses | | | 52 829.00 | |
FX Taxes, duties, and similar payments | | | 3 740.00 | |
FY Salaries and Wages | | | 20 230.00 | |
FZ Social Security Contributions | | | 3 713.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 899.00 | |
GF Total Operating Expenses (II) | | | 104 564.00 | |
GG - OPERATING RESULT (I - II) | | | 60 745.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 60 745.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 837.00 | 802.00 | | 1 837.00 |
HD Total exceptional income (VII) | 1 837.00 | 802.00 | | 1 837.00 |
HE Exceptional expenses on management operations | 79.00 | 43.00 | | 79.00 |
HH Total exceptional expenses (VIII) | 79.00 | 43.00 | | 79.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 758.00 | 760.00 | | 1 758.00 |
HK Income tax | -1 020.00 | -312.00 | | -1 020.00 |
HL TOTAL REVENUE (I + III + V + VII) | 167 146.00 | 112 273.00 | | 167 146.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 103 623.00 | 140 338.00 | | 103 623.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 63 523.00 | -28 065.00 | | 63 523.00 |
| |
| 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 | 34 387.00 | | 4 000.00 | 34 387.00 |
I3 DECREASES Total Financial Fixed Assets | | | 28 800.00 | |
I4 DECREASES Grand Total | | | 38 387.00 | |
IO DECREASES Total including other intangible assets | | | 1 301.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 286.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 301.00 | | | 1 301.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 286.00 | | 4 000.00 | 4 286.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 28 800.00 | | | 28 800.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 627.00 | 899.00 | | 4 627.00 |
PE DEPRECIATION Total including other intangible assets | 1 233.00 | 68.00 | | 1 233.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 394.00 | 831.00 | | 3 394.00 |
| |
| 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 | 13 055.00 | 13 055.00 | | 13 055.00 |
8C Staff and Related Accounts | 5 353.00 | 5 353.00 | | 5 353.00 |
8D Social Security and Other Social Organizations | 6 013.00 | 6 013.00 | | 6 013.00 |
UT Other financial assets | 28 800.00 | 28 800.00 | | 28 800.00 |
VB VAT | 264.00 | 264.00 | | 264.00 |
VI Group and Associates | 17 168.00 | 17 168.00 | | 17 168.00 |
VM Income taxes | 1 332.00 | 1 332.00 | | 1 332.00 |
VP Miscellaneous | 816.00 | 816.00 | | 816.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 353.00 | 2 353.00 | | 2 353.00 |
VS Prepaid expenses | 290.00 | 290.00 | | 290.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 503.00 | 31 503.00 | | 31 503.00 |
VW VAT | 500.00 | 500.00 | | 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 44 442.00 | 44 442.00 | | 44 442.00 |
