| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 19 095.00 | 9 774.00 | 9 321.00 | 19 095.00 |
BD Other fixed assets | 2 448.00 | | 2 448.00 | 2 448.00 |
BH Other financial assets | 1 208.00 | | 1 208.00 | 1 208.00 |
BJ TOTAL (I) | 22 767.00 | 9 774.00 | 12 993.00 | 22 767.00 |
BX Customers and related accounts | 243 664.00 | 270.00 | 243 394.00 | 243 664.00 |
BZ Other receivables | 523 839.00 | | 523 839.00 | 523 839.00 |
CJ TOTAL (II) | 767 504.00 | 270.00 | 767 234.00 | 767 504.00 |
CO Grand total (0 to V) | 790 271.00 | 10 044.00 | 780 227.00 | 790 271.00 |
CU Other investments | 16.00 | | 16.00 | 16.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 2 650.00 | | 10 000.00 |
DG Other reserves | 67 959.00 | | | 67 959.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 106 813.00 | 75 308.00 | | 106 813.00 |
DL TOTAL (I) | 284 773.00 | 177 959.00 | | 284 773.00 |
DU Loans and Debts from Credit Institutions (3) | 138.00 | 150.00 | | 138.00 |
DV Miscellaneous Loans and Financial Debts (4) | 169 470.00 | 10 799.00 | | 169 470.00 |
DX Trade payables and related accounts | 70 820.00 | 31 235.00 | | 70 820.00 |
DY Tax and social security liabilities | 254 139.00 | 266 653.00 | | 254 139.00 |
EA Other liabilities | 885.00 | 1 291.00 | | 885.00 |
EC TOTAL (IV) | 495 454.00 | 310 129.00 | | 495 454.00 |
EE Grand total (I to V) | 780 227.00 | 488 089.00 | | 780 227.00 |
EG Accrued income and payables due within one year | 495 454.00 | 310 129.00 | | 495 454.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 138.00 | 150.00 | | 138.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 698 101.00 | | 1 698 101.00 | 1 698 101.00 |
FJ Net sales | 1 698 101.00 | | 1 698 101.00 | 1 698 101.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 080.00 | |
FQ Other income | | | 59 508.00 | |
FR Total operating income (I) | | | 1 758 690.00 | |
FW Other purchases and external expenses | | | 121 180.00 | |
FX Taxes, duties, and similar payments | | | 37 519.00 | |
FY Salaries and Wages | | | 1 186 651.00 | |
FZ Social Security Contributions | | | 288 393.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 680.00 | |
GE Other Expenses | | | 4 417.00 | |
GF Total Operating Expenses (II) | | | 1 641 843.00 | |
GG - OPERATING RESULT (I - II) | | | 116 847.00 | |
GL Other interest and similar income | | | 273.00 | |
GP Total financial income (V) | | | 273.00 | |
GR Interest and similar expenses | | | 288.00 | |
GU Total financial expenses (VI) | | | 288.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -14.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 116 832.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 080.00 | | | 1 080.00 |
A4 Equity method investments | 4 200.00 | | | 4 200.00 |
HK Income tax | 10 019.00 | 2 426.00 | | 10 019.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 758 964.00 | 1 103 546.00 | | 1 758 964.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 652 150.00 | 1 028 237.00 | | 1 652 150.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 106 813.00 | 75 308.00 | | 106 813.00 |
| |
| 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 | 20 097.00 | | 5 086.00 | 20 097.00 |
I3 DECREASES Total Financial Fixed Assets | | 2 416.00 | 3 672.00 | |
I4 DECREASES Grand Total | | 2 416.00 | 22 767.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 19 095.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 057.00 | | 5 038.00 | 14 057.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 040.00 | | 48.00 | 6 040.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 093.00 | 3 681.00 | | 6 093.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 093.00 | 3 681.00 | | 6 093.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 270.00 | 270.00 | | 270.00 |
7B Total provisions for depreciation | 270.00 | 270.00 | | 270.00 |
7C Grand total | 270.00 | 270.00 | | 270.00 |
| |
| 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 | 70 820.00 | 70 820.00 | | 70 820.00 |
8C Staff and Related Accounts | 57 710.00 | 57 710.00 | | 57 710.00 |
8D Social Security and Other Social Organizations | 108 016.00 | 108 016.00 | | 108 016.00 |
8E Income Taxes | 10 019.00 | 10 019.00 | | 10 019.00 |
8K Other liabilities (including liabilities related to repo transactions) | 886.00 | 886.00 | | 886.00 |
UT Other financial assets | 1 208.00 | 1 208.00 | | 1 208.00 |
UX Other trade receivables | 243 341.00 | | | 243 341.00 |
VA Doubtful or disputed receivables | 324.00 | | | 324.00 |
VB VAT | 23 117.00 | | | 23 117.00 |
VC Group and associates | 373 621.00 | | | 373 621.00 |
VG Loans with a maturity of up to one year at origin | 139.00 | 139.00 | | 139.00 |
VI Group and Associates | 169 470.00 | 169 470.00 | | 169 470.00 |
VM Income taxes | 127 065.00 | | | 127 065.00 |
VN Other taxes, similar payments | 36.00 | | | 36.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 410.00 | 6 410.00 | | 6 410.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 768 712.00 | 767 180.00 | 1 532.00 | 768 712.00 |
VW VAT | 71 985.00 | 71 985.00 | | 71 985.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 495 454.00 | 495 454.00 | | 495 454.00 |
