| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 51 000.00 | | 51 000.00 | 51 000.00 |
AJ Other Intangible Assets | 622.00 | 622.00 | | 622.00 |
AT Other tangible assets | 13 000.00 | 11 160.00 | 1 840.00 | 13 000.00 |
BH Other financial assets | 2 300.00 | | 2 300.00 | 2 300.00 |
BJ TOTAL (I) | 67 021.00 | 11 781.00 | 55 240.00 | 67 021.00 |
BV Advances and down payments on orders | 667.00 | | 667.00 | 667.00 |
BX Customers and related accounts | 53 358.00 | 1 831.00 | 51 528.00 | 53 358.00 |
BZ Other receivables | 8 801.00 | | 8 801.00 | 8 801.00 |
CF Cash and cash equivalents | 20 455.00 | | 20 455.00 | 20 455.00 |
CH Prepaid expenses | 1 035.00 | | 1 035.00 | 1 035.00 |
CJ TOTAL (II) | 84 316.00 | 1 831.00 | 82 485.00 | 84 316.00 |
CO Grand total (0 to V) | 151 337.00 | 13 612.00 | 137 725.00 | 151 337.00 |
CU Other investments | 100.00 | | 100.00 | 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 47 375.00 | | | 47 375.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 078.00 | | | 30 078.00 |
DL TOTAL (I) | 78 554.00 | | | 78 554.00 |
DU Loans and Debts from Credit Institutions (3) | 16 518.00 | | | 16 518.00 |
DV Miscellaneous Loans and Financial Debts (4) | 358.00 | | | 358.00 |
DX Trade payables and related accounts | 7 562.00 | | | 7 562.00 |
DY Tax and social security liabilities | 31 871.00 | | | 31 871.00 |
EA Other liabilities | 2 863.00 | | | 2 863.00 |
EC TOTAL (IV) | 59 171.00 | | | 59 171.00 |
EE Grand total (I to V) | 137 725.00 | | | 137 725.00 |
EG Accrued income and payables due within one year | 54 347.00 | | | 54 347.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 264 994.00 | | 264 994.00 | 264 994.00 |
FJ Net sales | 264 994.00 | | 264 994.00 | 264 994.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 134.00 | |
FQ Other income | | | 889.00 | |
FR Total operating income (I) | | | 269 017.00 | |
FW Other purchases and external expenses | | | 83 932.00 | |
FX Taxes, duties, and similar payments | | | 9 729.00 | |
FY Salaries and Wages | | | 117 279.00 | |
FZ Social Security Contributions | | | 17 434.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 100.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 831.00 | |
GE Other Expenses | | | 475.00 | |
GF Total Operating Expenses (II) | | | 233 779.00 | |
GG - OPERATING RESULT (I - II) | | | 35 237.00 | |
GK Income from other securities and fixed asset receivables | | | 41.00 | |
GP Total financial income (V) | | | 41.00 | |
GR Interest and similar expenses | | | 1 027.00 | |
GU Total financial expenses (VI) | | | 1 027.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -985.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 252.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 134.00 | | | 3 134.00 |
HE Exceptional expenses on management operations | 968.00 | | | 968.00 |
HH Total exceptional expenses (VIII) | 968.00 | | | 968.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -968.00 | | | -968.00 |
HK Income tax | 3 206.00 | | | 3 206.00 |
HL TOTAL REVENUE (I + III + V + VII) | 269 058.00 | | | 269 058.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 238 980.00 | | | 238 980.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 30 078.00 | | | 30 078.00 |
HP References: Equipment leasing | 17 324.00 | | | 17 324.00 |
| |
| 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 | 64 896.00 | | 2 125.00 | 64 896.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 400.00 | |
I4 DECREASES Grand Total | | | 67 021.00 | |
IO DECREASES Total including other intangible assets | | | 51 622.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 13 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 51 622.00 | | | 51 622.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 674.00 | | 1 325.00 | 11 674.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 600.00 | | 800.00 | 1 600.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 681.00 | 3 100.00 | | 8 681.00 |
PE DEPRECIATION Total including other intangible assets | 622.00 | | | 622.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 060.00 | 3 100.00 | | 8 060.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | | 1 852.00 | | |
7B Total provisions for depreciation | | 1 852.00 | | |
7C Grand total | | 1 852.00 | | |
UE of which provisions and reversals: - Operating | | 1 852.00 | | |
| |
| 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 | 7 562.00 | 7 562.00 | | 7 562.00 |
8C Staff and Related Accounts | 11 552.00 | 11 552.00 | | 11 552.00 |
8D Social Security and Other Social Organizations | 13 857.00 | 13 857.00 | | 13 857.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 863.00 | 2 863.00 | | 2 863.00 |
UT Other financial assets | 2 300.00 | | | 2 300.00 |
UX Other trade receivables | 51 528.00 | | | 51 528.00 |
UY Staff and related accounts | 35.00 | | | 35.00 |
UZ Social Security, other social security organizations | 1 750.00 | | | 1 750.00 |
VA Doubtful or disputed receivables | 1 831.00 | | | 1 831.00 |
VB VAT | 3 156.00 | | | 3 156.00 |
VH Loans with a maturity of more than one year at origin | 16 518.00 | 11 693.00 | 4 824.00 | 16 518.00 |
VI Group and Associates | 358.00 | 358.00 | | 358.00 |
VK Loans repaid during the year | 13 039.00 | | | 13 039.00 |
VM Income taxes | 2 555.00 | | | 2 555.00 |
VQ Other Taxes, Duties, and Similar Debts | 659.00 | 659.00 | | 659.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 304.00 | | | 1 304.00 |
VS Prepaid expenses | 1 035.00 | | | 1 035.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 65 494.00 | 63 194.00 | 2 300.00 | 65 494.00 |
VW VAT | 5 802.00 | 5 802.00 | | 5 802.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 59 171.00 | 54 347.00 | 4 824.00 | 59 171.00 |
