| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 223.00 | 1 223.00 | | 1 223.00 |
AF Concessions, Patents and Similar Rights | 18 150.00 | 18 140.00 | 10.00 | 18 150.00 |
AT Other tangible assets | 41 554.00 | 40 001.00 | 1 552.00 | 41 554.00 |
BH Other financial assets | 1 780.00 | | 1 780.00 | 1 780.00 |
BJ TOTAL (I) | 66 147.00 | 59 365.00 | 6 782.00 | 66 147.00 |
BX Customers and related accounts | 703 662.00 | 6 203.00 | 697 459.00 | 703 662.00 |
BZ Other receivables | 216 793.00 | | 216 793.00 | 216 793.00 |
CF Cash and cash equivalents | 60 846.00 | | 60 846.00 | 60 846.00 |
CH Prepaid expenses | 6 232.00 | | 6 232.00 | 6 232.00 |
CJ TOTAL (II) | 987 533.00 | 6 203.00 | 981 330.00 | 987 533.00 |
CO Grand total (0 to V) | 1 053 680.00 | 65 568.00 | 988 112.00 | 1 053 680.00 |
CU Other investments | 3 440.00 | | 3 440.00 | 3 440.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 90 000.00 | | | 90 000.00 |
DD Legal reserve (1) | 9 000.00 | | | 9 000.00 |
DG Other reserves | 201 320.00 | | | 201 320.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 54 770.00 | | | 54 770.00 |
DL TOTAL (I) | 355 090.00 | | | 355 090.00 |
DV Miscellaneous Loans and Financial Debts (4) | 257 419.00 | | | 257 419.00 |
DX Trade payables and related accounts | 5 274.00 | | | 5 274.00 |
DY Tax and social security liabilities | 370 285.00 | | | 370 285.00 |
EA Other liabilities | 43.00 | | | 43.00 |
EC TOTAL (IV) | 633 021.00 | | | 633 021.00 |
EE Grand total (I to V) | 988 112.00 | | | 988 112.00 |
EG Accrued income and payables due within one year | 633 021.00 | | | 633 021.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 993 315.00 | | 1 993 315.00 | 1 993 315.00 |
FJ Net sales | 1 993 315.00 | | 1 993 315.00 | 1 993 315.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 33 906.00 | |
FQ Other income | | | 294.00 | |
FR Total operating income (I) | | | 2 027 516.00 | |
FW Other purchases and external expenses | | | 337 803.00 | |
FX Taxes, duties, and similar payments | | | 43 363.00 | |
FY Salaries and Wages | | | 1 266 798.00 | |
FZ Social Security Contributions | | | 311 397.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 953.00 | |
GE Other Expenses | | | 4 517.00 | |
GF Total Operating Expenses (II) | | | 1 968 829.00 | |
GG - OPERATING RESULT (I - II) | | | 58 686.00 | |
GR Interest and similar expenses | | | 3 769.00 | |
GU Total financial expenses (VI) | | | 3 769.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 769.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 54 918.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 27 331.00 | | | 27 331.00 |
HE Exceptional expenses on management operations | 868.00 | | | 868.00 |
HH Total exceptional expenses (VIII) | 868.00 | | | 868.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -868.00 | | | -868.00 |
HK Income tax | -720.00 | | | -720.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 027 516.00 | | | 2 027 516.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 972 746.00 | | | 1 972 746.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 54 770.00 | | | 54 770.00 |
HP References: Equipment leasing | 445.00 | | | 445.00 |
| |
| 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 | 66 147.00 | | | 66 147.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 223.00 | | | 1 223.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 220.00 | |
I4 DECREASES Grand Total | | | 66 147.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 223.00 | |
IO DECREASES Total including other intangible assets | | | 18 150.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 41 554.00 | |
KD ACQUISITIONS Total including other intangible assets | 18 150.00 | | | 18 150.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 41 554.00 | | | 41 554.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 220.00 | | | 5 220.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 54 412.00 | 4 953.00 | | 54 412.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 223.00 | | | 1 223.00 |
PE DEPRECIATION Total including other intangible assets | 16 608.00 | 1 533.00 | | 16 608.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 36 581.00 | 3 420.00 | | 36 581.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 12 778.00 | | 6 575.00 | 12 778.00 |
7B Total provisions for depreciation | 12 778.00 | | 6 575.00 | 12 778.00 |
7C Grand total | 12 778.00 | | 6 575.00 | 12 778.00 |
| |
| 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 | 5 274.00 | 5 274.00 | | 5 274.00 |
8C Staff and Related Accounts | 89 810.00 | 89 810.00 | | 89 810.00 |
8D Social Security and Other Social Organizations | 133 369.00 | 133 369.00 | | 133 369.00 |
8K Other liabilities (including liabilities related to repo transactions) | 43.00 | 43.00 | | 43.00 |
UT Other financial assets | 1 780.00 | | | 1 780.00 |
UX Other trade receivables | 696 243.00 | | | 696 243.00 |
UY Staff and related accounts | 1 071.00 | | | 1 071.00 |
VA Doubtful or disputed receivables | 7 419.00 | | | 7 419.00 |
VB VAT | 6 084.00 | | | 6 084.00 |
VI Group and Associates | 257 419.00 | 257 419.00 | | 257 419.00 |
VM Income taxes | 132 982.00 | | | 132 982.00 |
VN Other taxes, similar payments | 6 095.00 | | | 6 095.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 70 561.00 | | | 70 561.00 |
VS Prepaid expenses | 6 232.00 | | | 6 232.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 928 467.00 | 926 687.00 | 1 780.00 | 928 467.00 |
VW VAT | 147 105.00 | 147 105.00 | | 147 105.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 633 021.00 | 633 021.00 | | 633 021.00 |
