| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 124.00 | 8 124.00 | | 8 124.00 |
AR Technical installations, industrial equipment and tools | 816.00 | 816.00 | | 816.00 |
AT Other tangible assets | 7 542.00 | 7 473.00 | 69.00 | 7 542.00 |
BH Other financial assets | 1 470.00 | | 1 470.00 | 1 470.00 |
BJ TOTAL (I) | 17 952.00 | 16 413.00 | 1 539.00 | 17 952.00 |
BT Goods | 15 109.00 | | 15 109.00 | 15 109.00 |
BX Customers and related accounts | 167 236.00 | 15 200.00 | 152 037.00 | 167 236.00 |
BZ Other receivables | 8 005.00 | | 8 005.00 | 8 005.00 |
CF Cash and cash equivalents | 106 472.00 | | 106 472.00 | 106 472.00 |
CH Prepaid expenses | 392.00 | | 392.00 | 392.00 |
CJ TOTAL (II) | 297 214.00 | 15 200.00 | 282 014.00 | 297 214.00 |
CO Grand total (0 to V) | 315 166.00 | 31 613.00 | 283 553.00 | 315 166.00 |
CP Shares due in less than one year | 1 470.00 | | | 1 470.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 98 378.00 | 86 208.00 | | 98 378.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 640.00 | 22 170.00 | | 8 640.00 |
DL TOTAL (I) | 118 018.00 | 119 378.00 | | 118 018.00 |
DX Trade payables and related accounts | 120 167.00 | 73 284.00 | | 120 167.00 |
DY Tax and social security liabilities | 19 201.00 | 21 845.00 | | 19 201.00 |
EA Other liabilities | 26 167.00 | 12 304.00 | | 26 167.00 |
EC TOTAL (IV) | 165 535.00 | 107 433.00 | | 165 535.00 |
EE Grand total (I to V) | 283 553.00 | 226 811.00 | | 283 553.00 |
EG Accrued income and payables due within one year | 165 535.00 | 107 433.00 | | 165 535.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 369 297.00 | 3 039.00 | 372 336.00 | 369 297.00 |
FG Production sold - services | | 11 489.00 | 11 489.00 | |
FJ Net sales | 369 297.00 | 14 528.00 | 383 825.00 | 369 297.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 068.00 | |
FR Total operating income (I) | | | 384 893.00 | |
FS Purchases of goods (including customs duties) | | | 274 948.00 | |
FT Inventory change (goods) | | | -1 844.00 | |
FW Other purchases and external expenses | | | 46 669.00 | |
FX Taxes, duties, and similar payments | | | 974.00 | |
FY Salaries and Wages | | | 38 318.00 | |
FZ Social Security Contributions | | | 12 791.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 164.00 | |
GF Total Operating Expenses (II) | | | 373 021.00 | |
GG - OPERATING RESULT (I - II) | | | 11 872.00 | |
GR Interest and similar expenses | | | 240.00 | |
GU Total financial expenses (VI) | | | 240.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -240.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 633.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4.00 | 2.00 | | 4.00 |
HD Total exceptional income (VII) | 4.00 | 2.00 | | 4.00 |
HE Exceptional expenses on management operations | 3.00 | 4.00 | | 3.00 |
HH Total exceptional expenses (VIII) | 3.00 | 4.00 | | 3.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1.00 | -3.00 | | 1.00 |
HK Income tax | 2 994.00 | 9 939.00 | | 2 994.00 |
HL TOTAL REVENUE (I + III + V + VII) | 384 898.00 | 516 197.00 | | 384 898.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 376 258.00 | 494 027.00 | | 376 258.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 640.00 | 22 170.00 | | 8 640.00 |
| |
| 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 | 17 952.00 | | | 17 952.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 470.00 | |
I4 DECREASES Grand Total | | | 17 952.00 | |
IO DECREASES Total including other intangible assets | | | 8 124.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 358.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 124.00 | | | 8 124.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 358.00 | | | 8 358.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 470.00 | | | 1 470.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 249.00 | 1 164.00 | | 15 249.00 |
PE DEPRECIATION Total including other intangible assets | 7 147.00 | 977.00 | | 7 147.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 101.00 | 188.00 | | 8 101.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 16 268.00 | | 1 068.00 | 16 268.00 |
7B Total provisions for depreciation | 16 268.00 | | 1 068.00 | 16 268.00 |
7C Grand total | 16 268.00 | | 1 068.00 | 16 268.00 |
| |
| 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 | 120 167.00 | 120 167.00 | | 120 167.00 |
8C Staff and Related Accounts | 4 514.00 | 4 514.00 | | 4 514.00 |
8D Social Security and Other Social Organizations | 8 735.00 | 8 735.00 | | 8 735.00 |
8K Other liabilities (including liabilities related to repo transactions) | 26 167.00 | 26 167.00 | | 26 167.00 |
UT Other financial assets | 1 470.00 | 1 470.00 | | 1 470.00 |
UX Other trade receivables | 131 190.00 | | | 131 190.00 |
VA Doubtful or disputed receivables | 36 046.00 | | | 36 046.00 |
VM Income taxes | 8 005.00 | | | 8 005.00 |
VQ Other Taxes, Duties, and Similar Debts | 466.00 | 466.00 | | 466.00 |
VS Prepaid expenses | 392.00 | | | 392.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 177 104.00 | 177 104.00 | | 177 104.00 |
VW VAT | 5 486.00 | 5 486.00 | | 5 486.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 165 535.00 | 165 535.00 | | 165 535.00 |
