| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 94 480.00 | | 94 480.00 | 94 480.00 |
AT Other tangible assets | 10 131.00 | 3 679.00 | 6 451.00 | 10 131.00 |
BH Other financial assets | 3 000.00 | | 3 000.00 | 3 000.00 |
BJ TOTAL (I) | 107 611.00 | 3 679.00 | 103 931.00 | 107 611.00 |
BX Customers and related accounts | 109 738.00 | 5 750.00 | 103 988.00 | 109 738.00 |
BZ Other receivables | 11 783.00 | | 11 783.00 | 11 783.00 |
CF Cash and cash equivalents | 22 763.00 | | 22 763.00 | 22 763.00 |
CH Prepaid expenses | 1 959.00 | | 1 959.00 | 1 959.00 |
CJ TOTAL (II) | 146 247.00 | 5 750.00 | 140 497.00 | 146 247.00 |
CO Grand total (0 to V) | 253 859.00 | 9 429.00 | 244 429.00 | 253 859.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 140 000.00 | 140 000.00 | | 140 000.00 |
DD Legal reserve (1) | 14 000.00 | 14 000.00 | | 14 000.00 |
DG Other reserves | 2 855.00 | 1 634.00 | | 2 855.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 649.00 | 25 220.00 | | 3 649.00 |
DL TOTAL (I) | 160 505.00 | 180 855.00 | | 160 505.00 |
DP Provisions for Risks | 27 372.00 | | | 27 372.00 |
DR TOTAL (IV) | 27 372.00 | | | 27 372.00 |
DX Trade payables and related accounts | 13 182.00 | 12 058.00 | | 13 182.00 |
DY Tax and social security liabilities | 43 368.00 | 46 174.00 | | 43 368.00 |
EC TOTAL (IV) | 56 551.00 | 58 234.00 | | 56 551.00 |
EE Grand total (I to V) | 244 429.00 | 239 089.00 | | 244 429.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 159 886.00 | | 159 886.00 | 159 886.00 |
FJ Net sales | 159 886.00 | | 159 886.00 | 159 886.00 |
FO Operating subsidies | | | 1 083.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 547.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 161 518.00 | |
FW Other purchases and external expenses | | | 43 789.00 | |
FX Taxes, duties, and similar payments | | | 1 709.00 | |
FY Salaries and Wages | | | 60 092.00 | |
FZ Social Security Contributions | | | 21 983.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 382.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 27 372.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 156 329.00 | |
GG - OPERATING RESULT (I - II) | | | 5 188.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 188.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 194.00 | | |
HD Total exceptional income (VII) | | 194.00 | | |
HE Exceptional expenses on management operations | 176.00 | | | 176.00 |
HH Total exceptional expenses (VIII) | 176.00 | | | 176.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -176.00 | 194.00 | | -176.00 |
HK Income tax | 1 363.00 | 12 610.00 | | 1 363.00 |
HL TOTAL REVENUE (I + III + V + VII) | 161 518.00 | 165 670.00 | | 161 518.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 157 868.00 | 140 449.00 | | 157 868.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 649.00 | 25 220.00 | | 3 649.00 |
| |
| 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 | 107 612.00 | | | 107 612.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 000.00 | |
I4 DECREASES Grand Total | | | 107 612.00 | |
IO DECREASES Total including other intangible assets | | | 94 480.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 132.00 | |
KD ACQUISITIONS Total including other intangible assets | 94 480.00 | | | 94 480.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 132.00 | | | 10 132.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 000.00 | | | 3 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 297.00 | 1 383.00 | | 2 297.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 297.00 | 1 383.00 | | 2 297.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | | 27 372.00 | | |
6T Receivables | 5 750.00 | | | 5 750.00 |
7B Total provisions for depreciation | 5 750.00 | | | 5 750.00 |
7C Grand total | 5 750.00 | 27 372.00 | | 5 750.00 |
UE of which provisions and reversals: - Operating | | 27 372.00 | | |
| |
| 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 | 13 182.00 | 13 182.00 | | 13 182.00 |
8C Staff and Related Accounts | 5 978.00 | 5 978.00 | | 5 978.00 |
8D Social Security and Other Social Organizations | 14 157.00 | 14 157.00 | | 14 157.00 |
UT Other financial assets | 3 000.00 | | | 3 000.00 |
UX Other trade receivables | 102 839.00 | | | 102 839.00 |
UY Staff and related accounts | 61.00 | | | 61.00 |
VA Doubtful or disputed receivables | 6 900.00 | | | 6 900.00 |
VB VAT | 2 292.00 | | | 2 292.00 |
VM Income taxes | 9 432.00 | | | 9 432.00 |
VQ Other Taxes, Duties, and Similar Debts | 470.00 | 470.00 | | 470.00 |
VS Prepaid expenses | 1 960.00 | | | 1 960.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 126 483.00 | 123 483.00 | 3 000.00 | 126 483.00 |
VW VAT | 22 765.00 | 22 765.00 | | 22 765.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 56 552.00 | 56 552.00 | | 56 552.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | | | 2.00 |
