| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 197 500.00 | | 197 500.00 | 197 500.00 |
AT Other tangible assets | 26 991.00 | 26 224.00 | 767.00 | 26 991.00 |
BJ TOTAL (I) | 224 491.00 | 26 224.00 | 198 267.00 | 224 491.00 |
BX Customers and related accounts | 89 059.00 | | 89 059.00 | 89 059.00 |
BZ Other receivables | 71 301.00 | | 71 301.00 | 71 301.00 |
CD Marketable securities | 80 000.00 | | 80 000.00 | 80 000.00 |
CF Cash and cash equivalents | 57 030.00 | | 57 030.00 | 57 030.00 |
CH Prepaid expenses | 9 465.00 | | 9 465.00 | 9 465.00 |
CJ TOTAL (II) | 306 855.00 | | 306 855.00 | 306 855.00 |
CO Grand total (0 to V) | 531 346.00 | 26 224.00 | 505 122.00 | 531 346.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 7 734.00 | 7 180.00 | | 7 734.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 259 194.00 | 327 554.00 | | 259 194.00 |
DL TOTAL (I) | 275 728.00 | 343 534.00 | | 275 728.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 818.00 | 14 359.00 | | 13 818.00 |
DY Tax and social security liabilities | 39 027.00 | 39 088.00 | | 39 027.00 |
DZ Fixed asset liabilities and related accounts | 6 799.00 | 7 009.00 | | 6 799.00 |
EA Other liabilities | 169 750.00 | 169 750.00 | | 169 750.00 |
EC TOTAL (IV) | 229 394.00 | 230 206.00 | | 229 394.00 |
EE Grand total (I to V) | 505 122.00 | 573 740.00 | | 505 122.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 932 943.00 | | 932 943.00 | 932 943.00 |
FJ Net sales | 932 943.00 | | 932 943.00 | 932 943.00 |
FO Operating subsidies | | | 22 441.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 955 384.00 | |
FW Other purchases and external expenses | | | 160 702.00 | |
FX Taxes, duties, and similar payments | | | 1 947.00 | |
FY Salaries and Wages | | | 414 578.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 722.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 577 950.00 | |
GG - OPERATING RESULT (I - II) | | | 377 434.00 | |
GL Other interest and similar income | | | 874.00 | |
GP Total financial income (V) | | | 874.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 874.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 378 308.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 829.00 | | |
HH Total exceptional expenses (VIII) | | 829.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -829.00 | | |
HK Income tax | 119 114.00 | 153 709.00 | | 119 114.00 |
HL TOTAL REVENUE (I + III + V + VII) | 956 258.00 | 1 053 924.00 | | 956 258.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 697 064.00 | 726 370.00 | | 697 064.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 259 194.00 | 327 554.00 | | 259 194.00 |
| |
| 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 | 224 491.00 | | | 224 491.00 |
I4 DECREASES Grand Total | | | 224 491.00 | |
IO DECREASES Total including other intangible assets | | | 197 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 26 991.00 | |
KD ACQUISITIONS Total including other intangible assets | 197 500.00 | | | 197 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 26 991.00 | | | 26 991.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 25 502.00 | 722.00 | | 25 502.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 25 502.00 | 722.00 | | 25 502.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8J Fixed Asset Liabilities and Related Accounts | 6 799.00 | 6 799.00 | | 6 799.00 |
8K Other liabilities (including liabilities related to repo transactions) | 169 750.00 | 169 750.00 | | 169 750.00 |
UX Other trade receivables | 89 059.00 | | | 89 059.00 |
VI Group and Associates | 13 818.00 | 13 818.00 | | 13 818.00 |
VM Income taxes | 34 594.00 | | | 34 594.00 |
VQ Other Taxes, Duties, and Similar Debts | 39 027.00 | 39 027.00 | | 39 027.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 36 707.00 | | | 36 707.00 |
VS Prepaid expenses | 9 465.00 | | | 9 465.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 169 825.00 | 169 825.00 | | 169 825.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 229 394.00 | 229 394.00 | | 229 394.00 |
