| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 28 000.00 | | 28 000.00 | 28 000.00 |
AT Other tangible assets | 5 582.00 | 5 353.00 | 229.00 | 5 582.00 |
BH Other financial assets | 2 430.00 | | 2 430.00 | 2 430.00 |
BJ TOTAL (I) | 36 012.00 | 5 353.00 | 30 659.00 | 36 012.00 |
BX Customers and related accounts | 214 527.00 | | 214 527.00 | 214 527.00 |
BZ Other receivables | 599 405.00 | | 599 405.00 | 599 405.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 238.00 | | 238.00 | 238.00 |
CJ TOTAL (II) | 814 170.00 | | 814 170.00 | 814 170.00 |
CO Grand total (0 to V) | 850 182.00 | 5 353.00 | 844 829.00 | 850 182.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | 182.00 | 111.00 | | 182.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 104 839.00 | 29 371.00 | | 104 839.00 |
DL TOTAL (I) | 160 021.00 | 84 482.00 | | 160 021.00 |
DP Provisions for Risks | 2 135.00 | 592.00 | | 2 135.00 |
DR TOTAL (IV) | 2 135.00 | 592.00 | | 2 135.00 |
DU Loans and Debts from Credit Institutions (3) | 4 575.00 | 2 596.00 | | 4 575.00 |
DV Miscellaneous Loans and Financial Debts (4) | 218 823.00 | 195 063.00 | | 218 823.00 |
DX Trade payables and related accounts | 12 278.00 | 6 857.00 | | 12 278.00 |
DY Tax and social security liabilities | 419 834.00 | 393 907.00 | | 419 834.00 |
EA Other liabilities | 27 163.00 | 28 039.00 | | 27 163.00 |
EC TOTAL (IV) | 682 673.00 | 626 462.00 | | 682 673.00 |
EE Grand total (I to V) | 844 829.00 | 711 535.00 | | 844 829.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 870 890.00 | | 2 870 890.00 | 2 870 890.00 |
FJ Net sales | 2 870 890.00 | | 2 870 890.00 | 2 870 890.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 32 993.00 | |
FQ Other income | | | 98.00 | |
FR Total operating income (I) | | | 2 903 981.00 | |
FW Other purchases and external expenses | | | 467 247.00 | |
FX Taxes, duties, and similar payments | | | 90 329.00 | |
FY Salaries and Wages | | | 1 624 449.00 | |
FZ Social Security Contributions | | | 525 550.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 365.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 2 135.00 | |
GE Other Expenses | | | 86 778.00 | |
GF Total Operating Expenses (II) | | | 2 796 854.00 | |
GG - OPERATING RESULT (I - II) | | | 107 127.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 2 221.00 | |
GU Total financial expenses (VI) | | | 2 221.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 221.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 104 906.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 67.00 | | | 67.00 |
HH Total exceptional expenses (VIII) | 67.00 | | | 67.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -67.00 | | | -67.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 903 981.00 | 2 123 522.00 | | 2 903 981.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 799 142.00 | 2 094 151.00 | | 2 799 142.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 104 839.00 | 29 371.00 | | 104 839.00 |
| |
| 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 | 36 012.00 | | | 36 012.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 430.00 | |
I4 DECREASES Grand Total | | | 36 012.00 | |
IO DECREASES Total including other intangible assets | | | 28 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 582.00 | |
KD ACQUISITIONS Total including other intangible assets | 28 000.00 | | | 28 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 582.00 | | | 5 582.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 430.00 | | | 2 430.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 988.00 | 365.00 | | 4 988.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 988.00 | 365.00 | | 4 988.00 |
| |
| 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 | 592.00 | 6 863.00 | 5 320.00 | 592.00 |
7C Grand total | 592.00 | 6 863.00 | 5 320.00 | 592.00 |
| |
| 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 | 12 278.00 | 12 278.00 | | 12 278.00 |
8C Staff and Related Accounts | 113 155.00 | 113 155.00 | | 113 155.00 |
8D Social Security and Other Social Organizations | 153 192.00 | 153 192.00 | | 153 192.00 |
8K Other liabilities (including liabilities related to repo transactions) | 27 163.00 | 27 163.00 | | 27 163.00 |
UT Other financial assets | 2 430.00 | | | 2 430.00 |
UX Other trade receivables | 214 527.00 | | | 214 527.00 |
VB VAT | 3 523.00 | | | 3 523.00 |
VH Loans with a maturity of more than one year at origin | 4 575.00 | | 4 575.00 | 4 575.00 |
VI Group and Associates | 218 823.00 | 218 823.00 | | 218 823.00 |
VM Income taxes | 77 701.00 | | | 77 701.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 899.00 | 5 899.00 | | 5 899.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 518 181.00 | | | 518 181.00 |
VS Prepaid expenses | 238.00 | | | 238.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 816 600.00 | 814 170.00 | 2 430.00 | 816 600.00 |
VW VAT | 147 588.00 | 147 588.00 | | 147 588.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 682 673.00 | 678 098.00 | 4 575.00 | 682 673.00 |
| |
| 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 | 43.00 | 29.00 | | 43.00 |
ZE Dividends | | 6.00 | | |
