| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 146 707.00 | | 146 707.00 | 146 707.00 |
AJ Other Intangible Assets | 1 500.00 | | 1 500.00 | 1 500.00 |
AR Technical installations, industrial equipment and tools | 2 100.00 | 2 100.00 | | 2 100.00 |
AT Other tangible assets | 28 345.00 | 24 630.00 | 3 715.00 | 28 345.00 |
BH Other financial assets | 120.00 | | 120.00 | 120.00 |
BJ TOTAL (I) | 179 773.00 | 26 730.00 | 153 042.00 | 179 773.00 |
BX Customers and related accounts | 792.00 | | 792.00 | 792.00 |
BZ Other receivables | 112.00 | | 112.00 | 112.00 |
CF Cash and cash equivalents | 403 492.00 | | 403 492.00 | 403 492.00 |
CH Prepaid expenses | 505.00 | | 505.00 | 505.00 |
CJ TOTAL (II) | 404 903.00 | | 404 903.00 | 404 903.00 |
CO Grand total (0 to V) | 584 677.00 | 26 730.00 | 557 946.00 | 584 677.00 |
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 | 7 625.00 | 7 625.00 | | 7 625.00 |
DD Legal reserve (1) | 763.00 | 763.00 | | 763.00 |
DH Retained earnings | 299 360.00 | 265 933.00 | | 299 360.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 180 732.00 | 69 427.00 | | 180 732.00 |
DL TOTAL (I) | 488 481.00 | 343 748.00 | | 488 481.00 |
DX Trade payables and related accounts | 8 408.00 | 8 629.00 | | 8 408.00 |
DY Tax and social security liabilities | 60 432.00 | 6 733.00 | | 60 432.00 |
EA Other liabilities | 624.00 | 3 746.00 | | 624.00 |
EC TOTAL (IV) | 69 464.00 | 19 108.00 | | 69 464.00 |
EE Grand total (I to V) | 557 946.00 | 362 857.00 | | 557 946.00 |
EG Accrued income and payables due within one year | 69 464.00 | 19 108.00 | | 69 464.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 506 524.00 | | 506 524.00 | 506 524.00 |
FJ Net sales | 506 524.00 | | 506 524.00 | 506 524.00 |
FQ Other income | | | 155.00 | |
FR Total operating income (I) | | | 506 679.00 | |
FW Other purchases and external expenses | | | 64 694.00 | |
FX Taxes, duties, and similar payments | | | 15 893.00 | |
FY Salaries and Wages | | | 111 689.00 | |
FZ Social Security Contributions | | | 57 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 655.00 | |
GE Other Expenses | | | 107.00 | |
GF Total Operating Expenses (II) | | | 252 039.00 | |
GG - OPERATING RESULT (I - II) | | | 254 639.00 | |
GI Supported loss or transferred profit (IV) | | | | |
GL Other interest and similar income | | | 287.00 | |
GP Total financial income (V) | | | 287.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 287.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 254 926.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 44 773.00 | 38 885.00 | | 44 773.00 |
HB Exceptional income from capital transactions | | 2 277.00 | | |
HD Total exceptional income (VII) | | 2 277.00 | | |
HF Exceptional expenses on capital transactions | | 2 896.00 | | |
HH Total exceptional expenses (VIII) | | 2 896.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -618.00 | | |
HK Income tax | 74 194.00 | 23 349.00 | | 74 194.00 |
HL TOTAL REVENUE (I + III + V + VII) | 506 966.00 | 334 485.00 | | 506 966.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 326 233.00 | 265 058.00 | | 326 233.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 180 732.00 | 69 427.00 | | 180 732.00 |
| |
| 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 | 178 864.00 | | 909.00 | 178 864.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 120.00 | |
I4 DECREASES Grand Total | | | 179 773.00 | |
IO DECREASES Total including other intangible assets | | | 148 207.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 30 445.00 | |
KD ACQUISITIONS Total including other intangible assets | 148 207.00 | | | 148 207.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 29 536.00 | | 909.00 | 29 536.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 120.00 | | | 1 120.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 24 075.00 | 2 655.00 | | 24 075.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 24 075.00 | 2 655.00 | | 24 075.00 |
| |
| 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 | 8 408.00 | 8 408.00 | | 8 408.00 |
8C Staff and Related Accounts | 2 609.00 | 2 609.00 | | 2 609.00 |
8D Social Security and Other Social Organizations | 6 125.00 | 6 125.00 | | 6 125.00 |
8E Income Taxes | 51 698.00 | 51 698.00 | | 51 698.00 |
UT Other financial assets | 120.00 | 120.00 | | 120.00 |
UX Other trade receivables | 792.00 | | | 792.00 |
VI Group and Associates | 624.00 | 624.00 | | 624.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 112.00 | | | 112.00 |
VS Prepaid expenses | 505.00 | | | 505.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 530.00 | 1 530.00 | | 1 530.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 69 464.00 | 69 464.00 | | 69 464.00 |
