| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 133 797.00 | | 133 797.00 | 133 797.00 |
AP Buildings | 24 861.00 | 24 861.00 | | 24 861.00 |
AT Other tangible assets | 10 479.00 | 8 471.00 | 2 008.00 | 10 479.00 |
BH Other financial assets | 13 993.00 | | 13 993.00 | 13 993.00 |
BJ TOTAL (I) | 184 130.00 | 33 332.00 | 150 798.00 | 184 130.00 |
BX Customers and related accounts | 16 500.00 | | 16 500.00 | 16 500.00 |
BZ Other receivables | 251 563.00 | | 251 563.00 | 251 563.00 |
CF Cash and cash equivalents | 144 722.00 | | 144 722.00 | 144 722.00 |
CH Prepaid expenses | 12 399.00 | | 12 399.00 | 12 399.00 |
CJ TOTAL (II) | 425 184.00 | | 425 184.00 | 425 184.00 |
CO Grand total (0 to V) | 609 315.00 | 33 332.00 | 575 983.00 | 609 315.00 |
CU Other investments | 1 000.00 | | 1 000.00 | 1 000.00 |
| |
| 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 | 166 560.00 | | | 166 560.00 |
DH Retained earnings | | -14 045.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 128 827.00 | 180 605.00 | | 128 827.00 |
DL TOTAL (I) | 306 388.00 | 177 560.00 | | 306 388.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 30 768.00 | | |
DX Trade payables and related accounts | 82 332.00 | 69 288.00 | | 82 332.00 |
DY Tax and social security liabilities | 107 613.00 | 147 989.00 | | 107 613.00 |
EA Other liabilities | 79 650.00 | 42 400.00 | | 79 650.00 |
EC TOTAL (IV) | 269 595.00 | 290 445.00 | | 269 595.00 |
EE Grand total (I to V) | 575 983.00 | 468 005.00 | | 575 983.00 |
EG Accrued income and payables due within one year | 269 595.00 | 290 445.00 | | 269 595.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 873 367.00 | | 873 367.00 | 873 367.00 |
FJ Net sales | 873 367.00 | | 873 367.00 | 873 367.00 |
FQ Other income | | | 2 397.00 | |
FR Total operating income (I) | | | 875 764.00 | |
FW Other purchases and external expenses | | | 207 062.00 | |
FX Taxes, duties, and similar payments | | | 7 293.00 | |
FY Salaries and Wages | | | 346 154.00 | |
FZ Social Security Contributions | | | 114 322.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 143.00 | |
GE Other Expenses | | | 24 935.00 | |
GF Total Operating Expenses (II) | | | 700 908.00 | |
GG - OPERATING RESULT (I - II) | | | 174 856.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 919.00 | |
GP Total financial income (V) | | | 919.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 919.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 175 774.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 12.00 | | |
HH Total exceptional expenses (VIII) | | 12.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -12.00 | | |
HK Income tax | 46 947.00 | 31 140.00 | | 46 947.00 |
HL TOTAL REVENUE (I + III + V + VII) | 876 683.00 | 861 482.00 | | 876 683.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 747 855.00 | 680 877.00 | | 747 855.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 128 827.00 | 180 605.00 | | 128 827.00 |
| |
| 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 | 184 130.00 | | | 184 130.00 |
I3 DECREASES Total Financial Fixed Assets | | | 14 993.00 | |
I4 DECREASES Grand Total | | | 184 130.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 35 340.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 35 340.00 | | | 35 340.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 14 993.00 | | | 14 993.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 32 188.00 | 1 143.00 | | 32 188.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 32 188.00 | 1 143.00 | | 32 188.00 |
| |
| 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 | 82 332.00 | 82 332.00 | | 82 332.00 |
8K Other liabilities (including liabilities related to repo transactions) | 79 650.00 | 79 650.00 | | 79 650.00 |
UT Other financial assets | 13 993.00 | | | 13 993.00 |
UX Other trade receivables | 16 500.00 | | | 16 500.00 |
VP Miscellaneous | 251 563.00 | | | 251 563.00 |
VQ Other Taxes, Duties, and Similar Debts | 107 613.00 | 107 613.00 | | 107 613.00 |
VS Prepaid expenses | 12 399.00 | | | 12 399.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 294 456.00 | 280 462.00 | 13 993.00 | 294 456.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 269 595.00 | 269 595.00 | | 269 595.00 |
