| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 15 020.00 | 12 947.00 | 2 073.00 | 15 020.00 |
AH Goodwill | 9 419.00 | | 9 419.00 | 9 419.00 |
AT Other tangible assets | 6 536.00 | 6 536.00 | | 6 536.00 |
BJ TOTAL (I) | 30 975.00 | 19 483.00 | 11 492.00 | 30 975.00 |
BX Customers and related accounts | 102 743.00 | | 102 743.00 | 102 743.00 |
BZ Other receivables | 45 654.00 | 20 151.00 | 25 504.00 | 45 654.00 |
CF Cash and cash equivalents | 12 323.00 | | 12 323.00 | 12 323.00 |
CH Prepaid expenses | 2 857.00 | | 2 857.00 | 2 857.00 |
CJ TOTAL (II) | 163 576.00 | 20 151.00 | 143 426.00 | 163 576.00 |
CO Grand total (0 to V) | 194 551.00 | 39 634.00 | 154 917.00 | 194 551.00 |
| |
| 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 |
DH Retained earnings | -89 901.00 | -129 536.00 | | -89 901.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 98 876.00 | 39 634.00 | | 98 876.00 |
DL TOTAL (I) | 18 974.00 | -79 901.00 | | 18 974.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43 016.00 | 93 537.00 | | 43 016.00 |
DX Trade payables and related accounts | 29 915.00 | 81 560.00 | | 29 915.00 |
DY Tax and social security liabilities | 39 647.00 | 48 148.00 | | 39 647.00 |
EA Other liabilities | 2 023.00 | 4 365.00 | | 2 023.00 |
EB Prepaid income (2) | 21 343.00 | 51 407.00 | | 21 343.00 |
EC TOTAL (IV) | 135 943.00 | 279 017.00 | | 135 943.00 |
EE Grand total (I to V) | 154 917.00 | 199 116.00 | | 154 917.00 |
EG Accrued income and payables due within one year | 135 943.00 | 279 017.00 | | 135 943.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 197 305.00 | 296 905.00 | 494 210.00 | 197 305.00 |
FJ Net sales | 197 305.00 | 296 905.00 | 494 210.00 | 197 305.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 801.00 | |
FQ Other income | | | 67.00 | |
FR Total operating income (I) | | | 497 078.00 | |
FW Other purchases and external expenses | | | 278 787.00 | |
FX Taxes, duties, and similar payments | | | 11 064.00 | |
FY Salaries and Wages | | | 114 351.00 | |
FZ Social Security Contributions | | | 21 697.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 208.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 432 114.00 | |
GG - OPERATING RESULT (I - II) | | | 64 965.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 64 965.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 33 911.00 | 7 470.00 | | 33 911.00 |
HD Total exceptional income (VII) | 33 911.00 | 7 470.00 | | 33 911.00 |
HE Exceptional expenses on management operations | | 1 295.00 | | |
HH Total exceptional expenses (VIII) | | 1 295.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 33 911.00 | 6 175.00 | | 33 911.00 |
HL TOTAL REVENUE (I + III + V + VII) | 530 989.00 | 649 165.00 | | 530 989.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 432 114.00 | 609 531.00 | | 432 114.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 98 876.00 | 39 634.00 | | 98 876.00 |
| |
| 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 | 30 975.00 | | | 30 975.00 |
I4 DECREASES Grand Total | | | 30 975.00 | |
IO DECREASES Total including other intangible assets | | | 24 439.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 536.00 | |
KD ACQUISITIONS Total including other intangible assets | 24 439.00 | | | 24 439.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 536.00 | | | 6 536.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 275.00 | 6 208.00 | | 13 275.00 |
PE DEPRECIATION Total including other intangible assets | 7 941.00 | 5 006.00 | | 7 941.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 334.00 | 1 202.00 | | 5 334.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 20 151.00 | | | 20 151.00 |
7B Total provisions for depreciation | 20 151.00 | | | 20 151.00 |
7C Grand total | 20 151.00 | | | 20 151.00 |
| |
| 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 | 29 915.00 | 29 915.00 | | 29 915.00 |
8C Staff and Related Accounts | 8 815.00 | 8 815.00 | | 8 815.00 |
8D Social Security and Other Social Organizations | 16 475.00 | 16 475.00 | | 16 475.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 023.00 | 2 023.00 | | 2 023.00 |
8L Deferred income | 21 342.00 | 21 343.00 | | 21 342.00 |
UX Other trade receivables | 102 743.00 | | | 102 743.00 |
UY Staff and related accounts | 85.00 | | | 85.00 |
VB VAT | 13 254.00 | | | 13 254.00 |
VC Group and associates | 24 203.00 | | | 24 203.00 |
VI Group and Associates | 43 016.00 | 43 016.00 | | 43 016.00 |
VN Other taxes, similar payments | 8 112.00 | | | 8 112.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 136.00 | 1 136.00 | | 1 136.00 |
VS Prepaid expenses | 2 857.00 | | | 2 857.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 151 254.00 | 151 254.00 | | 151 254.00 |
VW VAT | 13 221.00 | 13 221.00 | | 13 221.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 135 943.00 | 135 943.00 | | 135 943.00 |
