| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 150 000.00 | | 150 000.00 | 150 000.00 |
AR Technical installations, industrial equipment and tools | 43 982.00 | 40 509.00 | 3 413.00 | 43 982.00 |
AT Other tangible assets | 173 918.00 | 76 894.00 | 97 024.00 | 173 918.00 |
BH Other financial assets | 5 991.00 | | 5 991.00 | 5 991.00 |
BJ TOTAL (I) | 373 891.00 | 117 403.00 | 256 489.00 | 373 891.00 |
BL Raw materials, supplies | 469.00 | | 469.00 | 469.00 |
BT Goods | 12 265.00 | | 12 265.00 | 12 265.00 |
BZ Other receivables | 5 989.00 | | 5 989.00 | 5 989.00 |
CF Cash and cash equivalents | 522 991.00 | | 522 991.00 | 522 991.00 |
CH Prepaid expenses | 5 632.00 | | 5 632.00 | 5 632.00 |
CJ TOTAL (II) | 547 346.00 | | 547 346.00 | 547 346.00 |
CO Grand total (0 to V) | 921 238.00 | 117 403.00 | 803 835.00 | 921 238.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DH Retained earnings | 543 469.00 | | | 543 469.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 128 607.00 | | | 128 607.00 |
DL TOTAL (I) | 680 876.00 | | | 680 876.00 |
DU Loans and Debts from Credit Institutions (3) | 238.00 | | | 238.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 063.00 | | | 4 063.00 |
DX Trade payables and related accounts | 37 376.00 | | | 37 376.00 |
DY Tax and social security liabilities | 81 283.00 | | | 81 283.00 |
EC TOTAL (IV) | 122 959.00 | | | 122 959.00 |
EE Grand total (I to V) | 803 835.00 | | | 803 835.00 |
EG Accrued income and payables due within one year | 122 959.00 | | | 122 959.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 238.00 | | | 238.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 012 376.00 | | 1 012 376.00 | 1 012 376.00 |
FJ Net sales | 1 012 376.00 | | 1 012 376.00 | 1 012 376.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 23 801.00 | |
FQ Other income | | | 1 222.00 | |
FR Total operating income (I) | | | 1 037 398.00 | |
FS Purchases of goods (including customs duties) | | | 374 131.00 | |
FT Inventory change (goods) | | | 6 624.00 | |
FU Purchases of raw materials and other supplies | | | 636.00 | |
FV Inventory change (raw materials and supplies) | | | 147.00 | |
FW Other purchases and external expenses | | | 132 750.00 | |
FX Taxes, duties, and similar payments | | | 7 708.00 | |
FY Salaries and Wages | | | 262 333.00 | |
FZ Social Security Contributions | | | 58 762.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 18 586.00 | |
GE Other Expenses | | | 213.00 | |
GF Total Operating Expenses (II) | | | 861 889.00 | |
GG - OPERATING RESULT (I - II) | | | 175 509.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 175 509.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 23 801.00 | | | 23 801.00 |
HE Exceptional expenses on management operations | 17.00 | | | 17.00 |
HH Total exceptional expenses (VIII) | 17.00 | | | 17.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -17.00 | | | -17.00 |
HK Income tax | 46 885.00 | | | 46 885.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 037 398.00 | | | 1 037 398.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 908 791.00 | | | 908 791.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 128 607.00 | | | 128 607.00 |
| |
| 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 | 371 820.00 | | 2 071.00 | 371 820.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 991.00 | |
I4 DECREASES Grand Total | | | 373 891.00 | |
IO DECREASES Total including other intangible assets | | | 150 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 217 900.00 | |
KD ACQUISITIONS Total including other intangible assets | 150 000.00 | | | 150 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 215 829.00 | | 2 071.00 | 215 829.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 991.00 | | | 5 991.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 98 816.00 | 18 586.00 | | 98 816.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 98 816.00 | 18 586.00 | | 98 816.00 |
| |
| 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 | 37 376.00 | 37 376.00 | | 37 376.00 |
8C Staff and Related Accounts | 33 040.00 | 33 040.00 | | 33 040.00 |
8D Social Security and Other Social Organizations | 38 892.00 | 38 892.00 | | 38 892.00 |
UT Other financial assets | 5 991.00 | | | 5 991.00 |
VB VAT | 2 750.00 | | | 2 750.00 |
VG Loans with a maturity of up to one year at origin | 238.00 | 238.00 | | 238.00 |
VI Group and Associates | 4 063.00 | 4 063.00 | | 4 063.00 |
VM Income taxes | 2 804.00 | | | 2 804.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 983.00 | 3 983.00 | | 3 983.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 435.00 | | | 435.00 |
VS Prepaid expenses | 5 632.00 | | | 5 632.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 612.00 | 11 621.00 | 5 991.00 | 17 612.00 |
VW VAT | 5 368.00 | 5 368.00 | | 5 368.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 122 959.00 | 122 959.00 | | 122 959.00 |
