| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 7 852.00 | 7 852.00 | | 7 852.00 |
AT Other tangible assets | 69 774.00 | 35 560.00 | 34 215.00 | 69 774.00 |
BJ TOTAL (I) | 77 626.00 | 43 411.00 | 34 215.00 | 77 626.00 |
BX Customers and related accounts | 167 301.00 | | 167 301.00 | 167 301.00 |
BZ Other receivables | 18 293.00 | | 18 293.00 | 18 293.00 |
CD Marketable securities | 100 000.00 | | 100 000.00 | 100 000.00 |
CF Cash and cash equivalents | 41 710.00 | | 41 710.00 | 41 710.00 |
CH Prepaid expenses | 2 825.00 | | 2 825.00 | 2 825.00 |
CJ TOTAL (II) | 330 130.00 | | 330 130.00 | 330 130.00 |
CO Grand total (0 to V) | 407 755.00 | 43 411.00 | 364 344.00 | 407 755.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 875.00 | 38 875.00 | | 38 875.00 |
DD Legal reserve (1) | 3 887.00 | 3 887.00 | | 3 887.00 |
DG Other reserves | 50 893.00 | 77 416.00 | | 50 893.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 433.00 | 3 477.00 | | 15 433.00 |
DL TOTAL (I) | 109 088.00 | 123 655.00 | | 109 088.00 |
DU Loans and Debts from Credit Institutions (3) | 28 048.00 | 37 089.00 | | 28 048.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9.00 | 11.00 | | 9.00 |
DX Trade payables and related accounts | 39 833.00 | 20 494.00 | | 39 833.00 |
DY Tax and social security liabilities | 52 263.00 | 50 043.00 | | 52 263.00 |
EA Other liabilities | | 4 127.00 | | |
EB Prepaid income (2) | 135 104.00 | 146 232.00 | | 135 104.00 |
EC TOTAL (IV) | 255 257.00 | 257 996.00 | | 255 257.00 |
EE Grand total (I to V) | 364 344.00 | 381 651.00 | | 364 344.00 |
EG Accrued income and payables due within one year | 237 244.00 | 229 949.00 | | 237 244.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 15.00 | | |
EI Including equity loans | 9.00 | | | 9.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 297 999.00 | 2 276.00 | 300 275.00 | 297 999.00 |
FJ Net sales | 297 999.00 | 2 276.00 | 300 275.00 | 297 999.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 513.00 | |
FR Total operating income (I) | | | 305 788.00 | |
FW Other purchases and external expenses | | | 111 369.00 | |
FX Taxes, duties, and similar payments | | | 8 493.00 | |
FY Salaries and Wages | | | 107 178.00 | |
FZ Social Security Contributions | | | 51 328.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 358.00 | |
GF Total Operating Expenses (II) | | | 289 726.00 | |
GG - OPERATING RESULT (I - II) | | | 16 062.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 46.00 | |
GO Net income from sales of marketable securities | | | 3 400.00 | |
GP Total financial income (V) | | | 3 446.00 | |
GR Interest and similar expenses | | | 753.00 | |
GU Total financial expenses (VI) | | | 753.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 693.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 755.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3.00 | 3.00 | | 3.00 |
HD Total exceptional income (VII) | 3.00 | 3.00 | | 3.00 |
HE Exceptional expenses on management operations | 1.00 | 5.00 | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | 5.00 | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2.00 | -3.00 | | 2.00 |
HK Income tax | 3 324.00 | 1 422.00 | | 3 324.00 |
HL TOTAL REVENUE (I + III + V + VII) | 309 237.00 | 250 524.00 | | 309 237.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 293 804.00 | 247 048.00 | | 293 804.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 433.00 | 3 477.00 | | 15 433.00 |
| |
| 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 | 78 476.00 | | 1 773.00 | 78 476.00 |
I4 DECREASES Grand Total | | 2 623.00 | 77 626.00 | |
IO DECREASES Total including other intangible assets | | | 7 852.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 623.00 | 69 774.00 | |
KD ACQUISITIONS Total including other intangible assets | 7 852.00 | | | 7 852.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 70 624.00 | | 1 773.00 | 70 624.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 34 676.00 | 11 358.00 | 2 623.00 | 34 676.00 |
PE DEPRECIATION Total including other intangible assets | 7 852.00 | | | 7 852.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 26 824.00 | 11 358.00 | 2 623.00 | 26 824.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 9.00 | 9.00 | | 9.00 |
8B Suppliers and Related Accounts | 39 833.00 | 39 833.00 | | 39 833.00 |
8C Staff and Related Accounts | 3 368.00 | 3 368.00 | | 3 368.00 |
8D Social Security and Other Social Organizations | 7 858.00 | 7 858.00 | | 7 858.00 |
8L Deferred income | 135 104.00 | 135 104.00 | | 135 104.00 |
UX Other trade receivables | 167 301.00 | | | 167 301.00 |
UZ Social Security, other social security organizations | 664.00 | | | 664.00 |
VB VAT | 6 605.00 | | | 6 605.00 |
VH Loans with a maturity of more than one year at origin | 28 048.00 | 10 035.00 | 18 012.00 | 28 048.00 |
VK Loans repaid during the year | 9 027.00 | | | 9 027.00 |
VM Income taxes | 272.00 | | | 272.00 |
VQ Other Taxes, Duties, and Similar Debts | 458.00 | 458.00 | | 458.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 752.00 | | | 10 752.00 |
VS Prepaid expenses | 2 825.00 | | | 2 825.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 188 420.00 | 188 420.00 | | 188 420.00 |
VW VAT | 40 579.00 | 40 579.00 | | 40 579.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 255 257.00 | 237 244.00 | 18 012.00 | 255 257.00 |
