| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 19 350.00 | | 19 350.00 | 19 350.00 |
AT Other tangible assets | 1 554.00 | 779.00 | 775.00 | 1 554.00 |
BJ TOTAL (I) | 48 394.00 | 779.00 | 47 615.00 | 48 394.00 |
BX Customers and related accounts | 103 867.00 | 36 941.00 | 66 926.00 | 103 867.00 |
BZ Other receivables | 1 094 636.00 | | 1 094 636.00 | 1 094 636.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 1 198 503.00 | 36 941.00 | 1 161 562.00 | 1 198 503.00 |
CO Grand total (0 to V) | 1 246 897.00 | 37 720.00 | 1 209 177.00 | 1 246 897.00 |
CU Other investments | 27 490.00 | | 27 490.00 | 27 490.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 370 469.00 | 363 029.00 | | 370 469.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 120 537.00 | 117 439.00 | | 120 537.00 |
DL TOTAL (I) | 502 006.00 | 491 469.00 | | 502 006.00 |
DU Loans and Debts from Credit Institutions (3) | 2 729.00 | | | 2 729.00 |
DV Miscellaneous Loans and Financial Debts (4) | 98 884.00 | 99 086.00 | | 98 884.00 |
DX Trade payables and related accounts | 572 122.00 | 562 509.00 | | 572 122.00 |
DY Tax and social security liabilities | 32 242.00 | 34 026.00 | | 32 242.00 |
EA Other liabilities | 1 194.00 | | | 1 194.00 |
EC TOTAL (IV) | 707 171.00 | 695 620.00 | | 707 171.00 |
EE Grand total (I to V) | 1 209 177.00 | 1 187 089.00 | | 1 209 177.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 672 983.00 | | 672 983.00 | 672 983.00 |
FJ Net sales | 672 983.00 | | 672 983.00 | 672 983.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 672 986.00 | |
FW Other purchases and external expenses | | | 565 534.00 | |
FX Taxes, duties, and similar payments | | | 1 244.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 777.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 14 913.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 582 470.00 | |
GG - OPERATING RESULT (I - II) | | | 90 517.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 49 482.00 | |
GL Other interest and similar income | | | 8 703.00 | |
GP Total financial income (V) | | | 58 185.00 | |
GR Interest and similar expenses | | | 1 884.00 | |
GU Total financial expenses (VI) | | | 1 884.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 56 302.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 146 818.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 26 281.00 | 24 733.00 | | 26 281.00 |
HL TOTAL REVENUE (I + III + V + VII) | 731 172.00 | 719 167.00 | | 731 172.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 610 634.00 | 601 728.00 | | 610 634.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 120 537.00 | 117 439.00 | | 120 537.00 |
| |
| 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 | 48 394.00 | | | 48 394.00 |
I3 DECREASES Total Financial Fixed Assets | | | 27 490.00 | |
I4 DECREASES Grand Total | | | 48 394.00 | |
IO DECREASES Total including other intangible assets | | | 19 350.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 554.00 | |
KD ACQUISITIONS Total including other intangible assets | 19 350.00 | | | 19 350.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 554.00 | | | 1 554.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 27 490.00 | | | 27 490.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2.00 | 777.00 | | 2.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2.00 | 777.00 | | 2.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 22 028.00 | 14 913.00 | | 22 028.00 |
7B Total provisions for depreciation | 22 028.00 | 14 913.00 | | 22 028.00 |
7C Grand total | 22 028.00 | 14 913.00 | | 22 028.00 |
UE of which provisions and reversals: - Operating | | 14 913.00 | | |
| |
| 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 | 572 122.00 | 572 122.00 | | 572 122.00 |
8E Income Taxes | 1 545.00 | 1 545.00 | | 1 545.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 194.00 | 1 194.00 | | 1 194.00 |
UX Other trade receivables | 59 573.00 | | | 59 573.00 |
VA Doubtful or disputed receivables | 44 294.00 | | | 44 294.00 |
VB VAT | 94 980.00 | | | 94 980.00 |
VC Group and associates | 990 952.00 | | | 990 952.00 |
VG Loans with a maturity of up to one year at origin | 2 729.00 | 2 729.00 | | 2 729.00 |
VI Group and Associates | 98 884.00 | 98 884.00 | | 98 884.00 |
VQ Other Taxes, Duties, and Similar Debts | 261.00 | 261.00 | | 261.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 703.00 | | | 8 703.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 198 503.00 | 1 154 209.00 | 44 294.00 | 1 198 503.00 |
VW VAT | 30 436.00 | 30 436.00 | | 30 436.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 707 171.00 | 707 171.00 | | 707 171.00 |
