| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 24 056.00 | | 24 056.00 | 24 056.00 |
AT Other tangible assets | 3 708.00 | 3 708.00 | | 3 708.00 |
BJ TOTAL (I) | 27 764.00 | 3 708.00 | 24 056.00 | 27 764.00 |
BX Customers and related accounts | 98 874.00 | 1 634.00 | 97 240.00 | 98 874.00 |
BZ Other receivables | 88 379.00 | | 88 379.00 | 88 379.00 |
CD Marketable securities | 4 523.00 | | 4 523.00 | 4 523.00 |
CF Cash and cash equivalents | 3 570.00 | | 3 570.00 | 3 570.00 |
CJ TOTAL (II) | 195 348.00 | 1 634.00 | 193 713.00 | 195 348.00 |
CO Grand total (0 to V) | 223 113.00 | 5 342.00 | 217 770.00 | 223 113.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 27 000.00 | | | 27 000.00 |
DD Legal reserve (1) | 2 700.00 | | | 2 700.00 |
DG Other reserves | 66 523.00 | | | 66 523.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 584.00 | | | 14 584.00 |
DL TOTAL (I) | 110 807.00 | | | 110 807.00 |
DX Trade payables and related accounts | 78 169.00 | | | 78 169.00 |
DY Tax and social security liabilities | 26 309.00 | | | 26 309.00 |
EA Other liabilities | 2 484.00 | | | 2 484.00 |
EC TOTAL (IV) | 106 962.00 | | | 106 962.00 |
EE Grand total (I to V) | 217 770.00 | | | 217 770.00 |
EG Accrued income and payables due within one year | 106 962.00 | | | 106 962.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 126 605.00 | | 126 605.00 | 126 605.00 |
FJ Net sales | 126 605.00 | | 126 605.00 | 126 605.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 38.00 | |
FR Total operating income (I) | | | 126 643.00 | |
FW Other purchases and external expenses | | | 104 125.00 | |
FX Taxes, duties, and similar payments | | | 614.00 | |
GE Other Expenses | | | 28.00 | |
GF Total Operating Expenses (II) | | | 104 769.00 | |
GG - OPERATING RESULT (I - II) | | | 21 874.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 874.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 290.00 | | | 7 290.00 |
HL TOTAL REVENUE (I + III + V + VII) | 126 643.00 | | | 126 643.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 112 059.00 | | | 112 059.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 584.00 | | | 14 584.00 |
| |
| 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 | 330.00 | | | 330.00 |
I4 DECREASES Grand Total | | | 27 765.00 | |
IN DECREASES Start-up, development, or research expenses | 28 095.00 | | | 28 095.00 |
IO DECREASES Total including other intangible assets | | | 24 056.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 708.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 24 056.00 | | | 24 056.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 708.00 | | | 3 708.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 708.00 | | | 3 708.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 708.00 | | | 3 708.00 |
| |
| 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 | 78 170.00 | 78 170.00 | | 78 170.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 484.00 | 2 484.00 | | 2 484.00 |
UX Other trade receivables | 88 380.00 | | | 88 380.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 187 254.00 | 187 254.00 | | 187 254.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 106 963.00 | 106 963.00 | | 106 963.00 |
