| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 12 452.00 | 12 452.00 | | 12 452.00 |
AH Goodwill | 7 622.00 | | 7 622.00 | 7 622.00 |
AR Technical installations, industrial equipment and tools | 1 160.00 | 1 160.00 | | 1 160.00 |
AT Other tangible assets | 9 277.00 | 9 007.00 | 270.00 | 9 277.00 |
BH Other financial assets | 4 159.00 | | 4 159.00 | 4 159.00 |
BJ TOTAL (I) | 34 671.00 | 22 619.00 | 12 052.00 | 34 671.00 |
BX Customers and related accounts | 119 237.00 | 99.00 | 119 138.00 | 119 237.00 |
BZ Other receivables | 10 704.00 | | 10 704.00 | 10 704.00 |
CF Cash and cash equivalents | 63 633.00 | | 63 633.00 | 63 633.00 |
CH Prepaid expenses | 6 739.00 | | 6 739.00 | 6 739.00 |
CJ TOTAL (II) | 200 313.00 | 99.00 | 200 214.00 | 200 313.00 |
CO Grand total (0 to V) | 234 984.00 | 22 718.00 | 212 266.00 | 234 984.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 634.00 | 7 634.00 | | 7 634.00 |
DD Legal reserve (1) | 763.00 | 763.00 | | 763.00 |
DG Other reserves | 132 738.00 | 132 738.00 | | 132 738.00 |
DH Retained earnings | -133 991.00 | -140 030.00 | | -133 991.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 305.00 | 6 039.00 | | 2 305.00 |
DL TOTAL (I) | 9 448.00 | 7 144.00 | | 9 448.00 |
DP Provisions for Risks | 14 266.00 | | | 14 266.00 |
DR TOTAL (IV) | 14 266.00 | | | 14 266.00 |
DU Loans and Debts from Credit Institutions (3) | 148.00 | 182.00 | | 148.00 |
DV Miscellaneous Loans and Financial Debts (4) | 40 000.00 | 10 000.00 | | 40 000.00 |
DX Trade payables and related accounts | 65 565.00 | 70 682.00 | | 65 565.00 |
DY Tax and social security liabilities | 82 839.00 | 95 017.00 | | 82 839.00 |
EA Other liabilities | | 1 825.00 | | |
EC TOTAL (IV) | 188 552.00 | 177 706.00 | | 188 552.00 |
EE Grand total (I to V) | 212 266.00 | 184 849.00 | | 212 266.00 |
EG Accrued income and payables due within one year | 188 552.00 | 177 706.00 | | 188 552.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 148.00 | 182.00 | | 148.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 472 937.00 | |
FJ Net sales | | | 472 937.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 595.00 | |
FQ Other income | | | 16.00 | |
FR Total operating income (I) | | | 473 548.00 | |
FW Other purchases and external expenses | | | 261 165.00 | |
FX Taxes, duties, and similar payments | | | 3 143.00 | |
FY Salaries and Wages | | | 138 329.00 | |
FZ Social Security Contributions | | | 51 575.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 621.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 99.00 | |
GE Other Expenses | | | 609.00 | |
GF Total Operating Expenses (II) | | | 455 541.00 | |
GG - OPERATING RESULT (I - II) | | | 18 007.00 | |
GR Interest and similar expenses | | | 1 256.00 | |
GU Total financial expenses (VI) | | | 1 256.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 256.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 751.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 180.00 | 1 291.00 | | 180.00 |
HG Exceptional depreciation and provisions | 14 266.00 | | | 14 266.00 |
HH Total exceptional expenses (VIII) | 14 446.00 | 1 291.00 | | 14 446.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -14 446.00 | -1 291.00 | | -14 446.00 |
HL TOTAL REVENUE (I + III + V + VII) | 473 548.00 | 458 172.00 | | 473 548.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 471 243.00 | 452 133.00 | | 471 243.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 305.00 | 6 039.00 | | 2 305.00 |
| |
| 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 | 40 671.00 | | | 40 671.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 159.00 | |
I4 DECREASES Grand Total | | | 34 671.00 | |
IO DECREASES Total including other intangible assets | | | 12 452.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 437.00 | |
KD ACQUISITIONS Total including other intangible assets | 12 452.00 | | | 12 452.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 437.00 | | | 10 437.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 159.00 | | | 10 159.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 998.00 | 621.00 | | 21 998.00 |
PE DEPRECIATION Total including other intangible assets | 12 442.00 | 10.00 | | 12 442.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 556.00 | 612.00 | | 9 556.00 |
| |
| 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 | 65 565.00 | 65 565.00 | | 65 565.00 |
8K Other liabilities (including liabilities related to repo transactions) | 40 000.00 | 40 000.00 | | 40 000.00 |
UT Other financial assets | 4 159.00 | | | 4 159.00 |
UX Other trade receivables | 119 237.00 | | | 119 237.00 |
VG Loans with a maturity of up to one year at origin | 148.00 | 148.00 | | 148.00 |
VP Miscellaneous | 10 704.00 | | | 10 704.00 |
VQ Other Taxes, Duties, and Similar Debts | 82 839.00 | 82 839.00 | | 82 839.00 |
VS Prepaid expenses | 6 739.00 | | | 6 739.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 140 839.00 | 136 680.00 | 4 159.00 | 140 839.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 188 552.00 | 188 552.00 | | 188 552.00 |
| |
| 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 | 3.00 | | | 3.00 |
