| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 23 630.00 | | 23 630.00 | 23 630.00 |
AT Other tangible assets | 44 549.00 | 18 075.00 | 26 474.00 | 44 549.00 |
BH Other financial assets | 3 190.00 | | 3 190.00 | 3 190.00 |
BJ TOTAL (I) | 71 369.00 | 18 075.00 | 53 293.00 | 71 369.00 |
BX Customers and related accounts | 38 871.00 | 22 253.00 | 16 618.00 | 38 871.00 |
BZ Other receivables | 6 116.00 | | 6 116.00 | 6 116.00 |
CF Cash and cash equivalents | 151 650.00 | | 151 650.00 | 151 650.00 |
CJ TOTAL (II) | 196 636.00 | 22 253.00 | 174 383.00 | 196 636.00 |
CO Grand total (0 to V) | 268 005.00 | 40 328.00 | 227 676.00 | 268 005.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 000.00 | | | 45 000.00 |
DD Legal reserve (1) | 4 500.00 | | | 4 500.00 |
DF Regulated reserves (1) | 125.00 | | | 125.00 |
DG Other reserves | 68 084.00 | | | 68 084.00 |
DH Retained earnings | 6 214.00 | | | 6 214.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 651.00 | | | 17 651.00 |
DL TOTAL (I) | 141 574.00 | | | 141 574.00 |
DP Provisions for Risks | 6 106.00 | | | 6 106.00 |
DR TOTAL (IV) | 6 106.00 | | | 6 106.00 |
DU Loans and Debts from Credit Institutions (3) | 5 015.00 | | | 5 015.00 |
DX Trade payables and related accounts | 650.00 | | | 650.00 |
DY Tax and social security liabilities | 9 569.00 | | | 9 569.00 |
EA Other liabilities | 64 763.00 | | | 64 763.00 |
EC TOTAL (IV) | 79 997.00 | | | 79 997.00 |
EE Grand total (I to V) | 227 676.00 | | | 227 676.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 69 600.00 | | 69 600.00 | 69 600.00 |
FJ Net sales | 69 600.00 | | 69 600.00 | 69 600.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 077.00 | |
FQ Other income | | | 92.00 | |
FR Total operating income (I) | | | 72 769.00 | |
FW Other purchases and external expenses | | | 36 829.00 | |
FX Taxes, duties, and similar payments | | | 3 646.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 674.00 | |
GE Other Expenses | | | 31.00 | |
GF Total Operating Expenses (II) | | | 46 181.00 | |
GG - OPERATING RESULT (I - II) | | | 26 588.00 | |
GR Interest and similar expenses | | | 111.00 | |
GU Total financial expenses (VI) | | | 111.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -111.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 26 477.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 8 826.00 | | | 8 826.00 |
HL TOTAL REVENUE (I + III + V + VII) | 72 769.00 | | | 72 769.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 55 118.00 | | | 55 118.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 651.00 | | | 17 651.00 |
| |
| 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 | 71 369.00 | | | 71 369.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 190.00 | |
I4 DECREASES Grand Total | | | 71 369.00 | |
IO DECREASES Total including other intangible assets | | | 23 630.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 44 549.00 | |
KD ACQUISITIONS Total including other intangible assets | 23 630.00 | | | 23 630.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 44 549.00 | | | 44 549.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 190.00 | | | 3 190.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 401.00 | 5 674.00 | | 12 401.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 401.00 | 5 674.00 | | 12 401.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 6 106.00 | | | 6 106.00 |
6T Receivables | 22 351.00 | | 98.00 | 22 351.00 |
7B Total provisions for depreciation | 22 351.00 | | 98.00 | 22 351.00 |
7C Grand total | 28 457.00 | | 98.00 | 28 457.00 |
UE of which provisions and reversals: - Operating | | | 98.00 | |
| |
| 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 | 650.00 | 650.00 | | 650.00 |
8E Income Taxes | 8 826.00 | 8 826.00 | | 8 826.00 |
8K Other liabilities (including liabilities related to repo transactions) | 64 763.00 | 64 763.00 | | 64 763.00 |
UT Other financial assets | 3 190.00 | | | 3 190.00 |
UX Other trade receivables | 12 217.00 | | | 12 217.00 |
VA Doubtful or disputed receivables | 26 654.00 | | | 26 654.00 |
VB VAT | 10.00 | | | 10.00 |
VH Loans with a maturity of more than one year at origin | 5 015.00 | 5 015.00 | | 5 015.00 |
VK Loans repaid during the year | 3 692.00 | | | 3 692.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 106.00 | | | 6 106.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 48 176.00 | 44 986.00 | 3 190.00 | 48 176.00 |
VW VAT | 743.00 | 743.00 | | 743.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 79 997.00 | 79 997.00 | | 79 997.00 |
