| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 413.00 | 413.00 | | 413.00 |
AH Goodwill | 30 000.00 | | 30 000.00 | 30 000.00 |
AR Technical installations, industrial equipment and tools | 5 226.00 | 4 373.00 | 853.00 | 5 226.00 |
AT Other tangible assets | 17 504.00 | 13 022.00 | 4 482.00 | 17 504.00 |
BJ TOTAL (I) | 53 143.00 | 17 809.00 | 35 335.00 | 53 143.00 |
BL Raw materials, supplies | 1 844.00 | | 1 844.00 | 1 844.00 |
BX Customers and related accounts | 116 200.00 | | 116 200.00 | 116 200.00 |
BZ Other receivables | 18 253.00 | | 18 253.00 | 18 253.00 |
CF Cash and cash equivalents | 44 597.00 | | 44 597.00 | 44 597.00 |
CH Prepaid expenses | 2 635.00 | | 2 635.00 | 2 635.00 |
CJ TOTAL (II) | 183 528.00 | | 183 528.00 | 183 528.00 |
CO Grand total (0 to V) | 236 671.00 | 17 809.00 | 218 863.00 | 236 671.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 102 960.00 | 88 612.00 | | 102 960.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 574.00 | 14 348.00 | | 28 574.00 |
DL TOTAL (I) | 139 919.00 | 111 345.00 | | 139 919.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27.00 | 27.00 | | 27.00 |
DX Trade payables and related accounts | 26 741.00 | 17 082.00 | | 26 741.00 |
DY Tax and social security liabilities | 52 176.00 | 42 985.00 | | 52 176.00 |
EC TOTAL (IV) | 78 944.00 | 60 094.00 | | 78 944.00 |
EE Grand total (I to V) | 218 863.00 | 171 439.00 | | 218 863.00 |
EG Accrued income and payables due within one year | 78 944.00 | 60 094.00 | | 78 944.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 407 837.00 | | 407 837.00 | 407 837.00 |
FJ Net sales | 407 837.00 | | 407 837.00 | 407 837.00 |
FO Operating subsidies | | | 1 822.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 740.00 | |
FQ Other income | | | 21.00 | |
FR Total operating income (I) | | | 411 420.00 | |
FV Inventory change (raw materials and supplies) | | | 34.00 | |
FW Other purchases and external expenses | | | 173 660.00 | |
FX Taxes, duties, and similar payments | | | 5 637.00 | |
FY Salaries and Wages | | | 129 080.00 | |
FZ Social Security Contributions | | | 73 927.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 232.00 | |
GE Other Expenses | | | 245.00 | |
GF Total Operating Expenses (II) | | | 384 815.00 | |
GG - OPERATING RESULT (I - II) | | | 26 606.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 26 606.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 740.00 | 722.00 | | 1 740.00 |
HE Exceptional expenses on management operations | 107.00 | 124.00 | | 107.00 |
HH Total exceptional expenses (VIII) | 107.00 | 124.00 | | 107.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -107.00 | -124.00 | | -107.00 |
HK Income tax | -2 075.00 | -4 176.00 | | -2 075.00 |
HL TOTAL REVENUE (I + III + V + VII) | 411 420.00 | 343 416.00 | | 411 420.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 382 847.00 | 329 068.00 | | 382 847.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 574.00 | 14 348.00 | | 28 574.00 |
| |
| 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 | 47 243.00 | | 5 900.00 | 47 243.00 |
I4 DECREASES Grand Total | | | 53 143.00 | |
IO DECREASES Total including other intangible assets | | | 30 413.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 22 730.00 | |
KD ACQUISITIONS Total including other intangible assets | 30 413.00 | | | 30 413.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 16 830.00 | | 5 900.00 | 16 830.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 576.00 | 2 232.00 | | 15 576.00 |
PE DEPRECIATION Total including other intangible assets | 413.00 | | | 413.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 163.00 | 2 232.00 | | 15 163.00 |
| |
| 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 | 26 741.00 | 26 741.00 | | 26 741.00 |
8C Staff and Related Accounts | 8 437.00 | 8 437.00 | | 8 437.00 |
8D Social Security and Other Social Organizations | 22 552.00 | 22 552.00 | | 22 552.00 |
UX Other trade receivables | 116 200.00 | | | 116 200.00 |
VB VAT | 2 057.00 | | | 2 057.00 |
VI Group and Associates | 27.00 | 27.00 | | 27.00 |
VM Income taxes | 7 313.00 | | | 7 313.00 |
VP Miscellaneous | 8 860.00 | | | 8 860.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 582.00 | 2 582.00 | | 2 582.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 23.00 | | | 23.00 |
VS Prepaid expenses | 2 635.00 | | | 2 635.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 137 087.00 | 137 087.00 | | 137 087.00 |
VW VAT | 18 606.00 | 18 606.00 | | 18 606.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 78 944.00 | 78 944.00 | | 78 944.00 |
