| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 40 018.00 | | 40 018.00 | 40 018.00 |
AR Technical installations, industrial equipment and tools | 5 746.00 | 5 746.00 | | 5 746.00 |
AT Other tangible assets | 132 292.00 | 126 634.00 | 5 658.00 | 132 292.00 |
BH Other financial assets | 76.00 | | 76.00 | 76.00 |
BJ TOTAL (I) | 178 726.00 | 132 380.00 | 46 346.00 | 178 726.00 |
BL Raw materials, supplies | 385.00 | | 385.00 | 385.00 |
BT Goods | 1 444.00 | | 1 444.00 | 1 444.00 |
BZ Other receivables | 10 106.00 | | 10 106.00 | 10 106.00 |
CF Cash and cash equivalents | 98 692.00 | | 98 692.00 | 98 692.00 |
CH Prepaid expenses | 3 622.00 | | 3 622.00 | 3 622.00 |
CJ TOTAL (II) | 114 250.00 | | 114 250.00 | 114 250.00 |
CO Grand total (0 to V) | 292 976.00 | 132 380.00 | 160 595.00 | 292 976.00 |
CU Other investments | 594.00 | | 594.00 | 594.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DH Retained earnings | 58 136.00 | | | 58 136.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 503.00 | | | 28 503.00 |
DL TOTAL (I) | 95 023.00 | | | 95 023.00 |
DU Loans and Debts from Credit Institutions (3) | 58.00 | | | 58.00 |
DX Trade payables and related accounts | 3 874.00 | | | 3 874.00 |
DY Tax and social security liabilities | 58 850.00 | | | 58 850.00 |
EA Other liabilities | 2 790.00 | | | 2 790.00 |
EC TOTAL (IV) | 65 572.00 | | | 65 572.00 |
EE Grand total (I to V) | 160 595.00 | | | 160 595.00 |
EG Accrued income and payables due within one year | 65 572.00 | | | 65 572.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 58.00 | | | 58.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 6 764.00 | | 6 764.00 | 6 764.00 |
FG Production sold - services | 259 721.00 | | 259 721.00 | 259 721.00 |
FJ Net sales | 266 485.00 | | 266 485.00 | 266 485.00 |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 266 491.00 | |
FS Purchases of goods (including customs duties) | | | 5 041.00 | |
FT Inventory change (goods) | | | -1 444.00 | |
FU Purchases of raw materials and other supplies | | | 2 182.00 | |
FV Inventory change (raw materials and supplies) | | | 1 288.00 | |
FW Other purchases and external expenses | | | 30 394.00 | |
FX Taxes, duties, and similar payments | | | 4 042.00 | |
FY Salaries and Wages | | | 140 414.00 | |
FZ Social Security Contributions | | | 50 853.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 777.00 | |
GE Other Expenses | | | 264.00 | |
GF Total Operating Expenses (II) | | | 233 811.00 | |
GG - OPERATING RESULT (I - II) | | | 32 680.00 | |
GR Interest and similar expenses | | | 236.00 | |
GU Total financial expenses (VI) | | | 236.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -236.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 444.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 263.00 | | | 263.00 |
HK Income tax | 3 941.00 | | | 3 941.00 |
HL TOTAL REVENUE (I + III + V + VII) | 266 491.00 | | | 266 491.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 237 988.00 | | | 237 988.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 503.00 | | | 28 503.00 |
| |
| 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 | 178 726.00 | | | 178 726.00 |
I3 DECREASES Total Financial Fixed Assets | | | 670.00 | |
I4 DECREASES Grand Total | | | 178 726.00 | |
IO DECREASES Total including other intangible assets | | | 40 018.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 138 038.00 | |
KD ACQUISITIONS Total including other intangible assets | 40 018.00 | | | 40 018.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 138 038.00 | | | 138 038.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 670.00 | | | 670.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 131 603.00 | 777.00 | | 131 603.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 131 603.00 | 777.00 | | 131 603.00 |
| |
| 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 | 3 874.00 | 3 874.00 | | 3 874.00 |
8C Staff and Related Accounts | 22 741.00 | 22 741.00 | | 22 741.00 |
8D Social Security and Other Social Organizations | 30 239.00 | 30 239.00 | | 30 239.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 790.00 | 2 790.00 | | 2 790.00 |
UT Other financial assets | 76.00 | | | 76.00 |
VB VAT | 495.00 | | | 495.00 |
VG Loans with a maturity of up to one year at origin | 58.00 | 58.00 | | 58.00 |
VM Income taxes | 4 873.00 | | | 4 873.00 |
VP Miscellaneous | 3 588.00 | | | 3 588.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 345.00 | 1 345.00 | | 1 345.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 150.00 | | | 1 150.00 |
VS Prepaid expenses | 3 622.00 | | | 3 622.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 805.00 | 13 729.00 | 76.00 | 13 805.00 |
VW VAT | 4 525.00 | 4 525.00 | | 4 525.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 65 572.00 | 65 572.00 | | 65 572.00 |
