| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 500.00 | 2 500.00 | | 2 500.00 |
AH Goodwill | 625 041.00 | | 625 041.00 | 625 041.00 |
AR Technical installations, industrial equipment and tools | 83 703.00 | 71 276.00 | 12 427.00 | 83 703.00 |
AT Other tangible assets | 463 876.00 | 351 540.00 | 112 336.00 | 463 876.00 |
BD Other fixed assets | 465.00 | | 465.00 | 465.00 |
BH Other financial assets | 165.00 | | 165.00 | 165.00 |
BJ TOTAL (I) | 1 175 750.00 | 425 316.00 | 750 434.00 | 1 175 750.00 |
BT Goods | 5 521.00 | | 5 521.00 | 5 521.00 |
CF Cash and cash equivalents | 207 786.00 | | 207 786.00 | 207 786.00 |
CH Prepaid expenses | 18 731.00 | | 18 731.00 | 18 731.00 |
CJ TOTAL (II) | 239 924.00 | | 239 924.00 | 239 924.00 |
CO Grand total (0 to V) | 1 415 674.00 | 425 316.00 | 990 358.00 | 1 415 674.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 147.00 | 9 147.00 | | 9 147.00 |
DD Legal reserve (1) | 915.00 | 915.00 | | 915.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 263 979.00 | 89 269.00 | | 263 979.00 |
DL TOTAL (I) | 274 040.00 | 99 331.00 | | 274 040.00 |
DX Trade payables and related accounts | 94 435.00 | 89 858.00 | | 94 435.00 |
EC TOTAL (IV) | 716 318.00 | 832 098.00 | | 716 318.00 |
EE Grand total (I to V) | 990 358.00 | 931 428.00 | | 990 358.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 136 183.00 | | 1 136 183.00 | 1 136 183.00 |
FJ Net sales | 1 136 183.00 | | 1 136 183.00 | 1 136 183.00 |
FN Capitalized production | | | 20 993.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 225.00 | |
FR Total operating income (I) | | | 1 157 400.00 | |
FS Purchases of goods (including customs duties) | | | 278 139.00 | |
FT Inventory change (goods) | | | -82.00 | |
FU Purchases of raw materials and other supplies | | | -93.00 | |
FW Other purchases and external expenses | | | 152 971.00 | |
FX Taxes, duties, and similar payments | | | 18 225.00 | |
FY Salaries and Wages | | | 301 694.00 | |
FZ Social Security Contributions | | | 112 805.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 28 268.00 | |
GE Other Expenses | | | 323.00 | |
GF Total Operating Expenses (II) | | | 892 249.00 | |
GG - OPERATING RESULT (I - II) | | | 265 151.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 245.00 | |
GU Total financial expenses (VI) | | | 1 245.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 245.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 263 906.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 189.00 | 2 704.00 | | 189.00 |
HD Total exceptional income (VII) | 189.00 | 2 704.00 | | 189.00 |
HE Exceptional expenses on management operations | 116.00 | 38 873.00 | | 116.00 |
HH Total exceptional expenses (VIII) | 116.00 | 38 873.00 | | 116.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 73.00 | -36 168.00 | | 73.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 157 589.00 | 589 858.00 | | 1 157 589.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 893 610.00 | 500 589.00 | | 893 610.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 263 979.00 | 89 269.00 | | 263 979.00 |
| |
| 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 | 1 151 725.00 | | 54 591.00 | 1 151 725.00 |
I3 DECREASES Total Financial Fixed Assets | | | 630.00 | |
I4 DECREASES Grand Total | | 30 566.00 | 1 175 750.00 | |
IO DECREASES Total including other intangible assets | | | 627 541.00 | |
IY DECREASES Total Tangible Fixed Assets | | 30 566.00 | 547 579.00 | |
KD ACQUISITIONS Total including other intangible assets | 627 541.00 | | | 627 541.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 523 554.00 | | 54 591.00 | 523 554.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 630.00 | | | 630.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 427 614.00 | 28 268.00 | 30 566.00 | 427 614.00 |
PE DEPRECIATION Total including other intangible assets | 2 500.00 | | | 2 500.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 425 114.00 | 28 268.00 | 30 566.00 | 425 114.00 |
| |
| 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 | 94 435.00 | 94 435.00 | | 94 435.00 |
8C Staff and Related Accounts | 29 902.00 | 29 902.00 | | 29 902.00 |
8D Social Security and Other Social Organizations | 28 050.00 | 28 050.00 | | 28 050.00 |
UT Other financial assets | 165.00 | | | 165.00 |
VB VAT | 4 955.00 | | | 4 955.00 |
VH Loans with a maturity of more than one year at origin | 61 609.00 | 30 351.00 | 31 258.00 | 61 609.00 |
VI Group and Associates | 486 241.00 | 486 241.00 | | 486 241.00 |
VJ Loans taken out during the year | 30 000.00 | | | 30 000.00 |
VK Loans repaid during the year | 13 202.00 | | | 13 202.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 028.00 | 4 028.00 | | 4 028.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 931.00 | | | 2 931.00 |
VS Prepaid expenses | 18 731.00 | | | 18 731.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 782.00 | 26 617.00 | 165.00 | 26 782.00 |
VW VAT | 12 053.00 | 12 053.00 | | 12 053.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 716 318.00 | 685 060.00 | 31 258.00 | 716 318.00 |
