| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 318 599.00 | | 318 599.00 | 318 599.00 |
AJ Other Intangible Assets | 581 152.00 | | 581 152.00 | 581 152.00 |
AT Other tangible assets | 143 450.00 | 97 974.00 | 45 476.00 | 143 450.00 |
BD Other fixed assets | 192.00 | | 192.00 | 192.00 |
BH Other financial assets | 3 200.00 | | 3 200.00 | 3 200.00 |
BJ TOTAL (I) | 1 046 593.00 | 97 974.00 | 948 619.00 | 1 046 593.00 |
BZ Other receivables | 30 173.00 | | 30 173.00 | 30 173.00 |
CF Cash and cash equivalents | 179 033.00 | | 179 033.00 | 179 033.00 |
CH Prepaid expenses | 9 864.00 | | 9 864.00 | 9 864.00 |
CJ TOTAL (II) | 219 070.00 | | 219 070.00 | 219 070.00 |
CO Grand total (0 to V) | 1 265 664.00 | 97 974.00 | 1 167 690.00 | 1 265 664.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 240 000.00 | 180 000.00 | | 240 000.00 |
DD Legal reserve (1) | 18 000.00 | 18 000.00 | | 18 000.00 |
DE Statutory or contractual reserves | 63 237.00 | 100 723.00 | | 63 237.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 144 046.00 | 40 515.00 | | 144 046.00 |
DL TOTAL (I) | 465 283.00 | 339 237.00 | | 465 283.00 |
DP Provisions for Risks | 15 000.00 | 15 000.00 | | 15 000.00 |
DR TOTAL (IV) | 15 000.00 | 15 000.00 | | 15 000.00 |
DU Loans and Debts from Credit Institutions (3) | 490 729.00 | 360 157.00 | | 490 729.00 |
DV Miscellaneous Loans and Financial Debts (4) | 646.00 | 302.00 | | 646.00 |
DX Trade payables and related accounts | 25 377.00 | 24 990.00 | | 25 377.00 |
DY Tax and social security liabilities | 74 087.00 | 75 577.00 | | 74 087.00 |
EA Other liabilities | 96 568.00 | 46 954.00 | | 96 568.00 |
EC TOTAL (IV) | 687 407.00 | 507 979.00 | | 687 407.00 |
EE Grand total (I to V) | 1 167 690.00 | 862 217.00 | | 1 167 690.00 |
EG Accrued income and payables due within one year | 272 752.00 | 196 675.00 | | 272 752.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 113 525.00 | | 1 113 525.00 | 1 113 525.00 |
FJ Net sales | 1 113 525.00 | | 1 113 525.00 | 1 113 525.00 |
FO Operating subsidies | | | 1 867.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 108 082.00 | |
FQ Other income | | | 494.00 | |
FR Total operating income (I) | | | 1 223 968.00 | |
FW Other purchases and external expenses | | | 367 842.00 | |
FX Taxes, duties, and similar payments | | | 44 587.00 | |
FY Salaries and Wages | | | 536 830.00 | |
FZ Social Security Contributions | | | 86 121.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 939.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 15 000.00 | |
GE Other Expenses | | | 423.00 | |
GF Total Operating Expenses (II) | | | 1 063 742.00 | |
GG - OPERATING RESULT (I - II) | | | 160 226.00 | |
GL Other interest and similar income | | | 37.00 | |
GP Total financial income (V) | | | 37.00 | |
GR Interest and similar expenses | | | 7 353.00 | |
GU Total financial expenses (VI) | | | 7 353.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 316.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 152 909.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 8 577.00 | 4 386.00 | | 8 577.00 |
A2 TOTAL ASSETS | 11 220.00 | 16 773.00 | | 11 220.00 |
HE Exceptional expenses on management operations | 58.00 | | | 58.00 |
HH Total exceptional expenses (VIII) | 58.00 | | | 58.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -58.00 | | | -58.00 |
HK Income tax | 8 806.00 | 2 659.00 | | 8 806.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 224 004.00 | 1 102 133.00 | | 1 224 004.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 079 958.00 | 1 061 618.00 | | 1 079 958.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 144 046.00 | 40 515.00 | | 144 046.00 |
| |
| 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 | 824 241.00 | | 222 352.00 | 824 241.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 392.00 | |
I4 DECREASES Grand Total | | | 1 046 593.00 | |
IO DECREASES Total including other intangible assets | | | 899 751.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 143 450.00 | |
KD ACQUISITIONS Total including other intangible assets | 709 751.00 | | 190 000.00 | 709 751.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 114 490.00 | | 28 960.00 | 114 490.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 3 392.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 85 036.00 | 12 939.00 | | 85 036.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 85 036.00 | 12 939.00 | | 85 036.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 15 000.00 | 15 000.00 | 15 000.00 | 15 000.00 |
6A on fixed assets – intangible | 84 505.00 | | 84 505.00 | 84 505.00 |
7B Total provisions for depreciation | 84 505.00 | | 84 505.00 | 84 505.00 |
7C Grand total | 99 505.00 | 15 000.00 | 99 505.00 | 99 505.00 |
UE of which provisions and reversals: - Operating | | 15 000.00 | 99 505.00 | |
| |
| 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 | 25 377.00 | 25 377.00 | | 25 377.00 |
8C Staff and Related Accounts | 19 103.00 | 19 103.00 | | 19 103.00 |
8D Social Security and Other Social Organizations | 54 723.00 | 54 723.00 | | 54 723.00 |
8K Other liabilities (including liabilities related to repo transactions) | 96 568.00 | 96 568.00 | | 96 568.00 |
UT Other financial assets | 3 200.00 | | | 3 200.00 |
VG Loans with a maturity of up to one year at origin | 257.00 | 257.00 | | 257.00 |
VH Loans with a maturity of more than one year at origin | 490 472.00 | 75 817.00 | 315 909.00 | 490 472.00 |
VI Group and Associates | 646.00 | 646.00 | | 646.00 |
VJ Loans taken out during the year | 190 000.00 | | | 190 000.00 |
VK Loans repaid during the year | 59 528.00 | | | 59 528.00 |
VM Income taxes | 13 183.00 | | | 13 183.00 |
VQ Other Taxes, Duties, and Similar Debts | 261.00 | 261.00 | | 261.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 16 990.00 | | | 16 990.00 |
VS Prepaid expenses | 9 864.00 | | | 9 864.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 43 237.00 | 40 037.00 | 3 200.00 | 43 237.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 687 407.00 | 272 752.00 | 315 909.00 | 687 407.00 |
