| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 460.00 | 10 460.00 | | 10 460.00 |
AR Technical installations, industrial equipment and tools | 3 104.00 | 1 300.00 | 1 803.00 | 3 104.00 |
AT Other tangible assets | 44 468.00 | 44 468.00 | | 44 468.00 |
BH Other financial assets | 7 348.00 | | 7 348.00 | 7 348.00 |
BJ TOTAL (I) | 65 680.00 | 56 228.00 | 9 452.00 | 65 680.00 |
BX Customers and related accounts | 157 590.00 | | 157 590.00 | 157 590.00 |
BZ Other receivables | 169 485.00 | | 169 485.00 | 169 485.00 |
CF Cash and cash equivalents | 212 028.00 | | 212 028.00 | 212 028.00 |
CH Prepaid expenses | 6 209.00 | | 6 209.00 | 6 209.00 |
CJ TOTAL (II) | 545 311.00 | | 545 311.00 | 545 311.00 |
CO Grand total (0 to V) | 610 991.00 | 56 228.00 | 554 763.00 | 610 991.00 |
CU Other investments | 300.00 | | 300.00 | 300.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DG Other reserves | 242 934.00 | | | 242 934.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 420.00 | | | 20 420.00 |
DL TOTAL (I) | 272 154.00 | | | 272 154.00 |
DU Loans and Debts from Credit Institutions (3) | 51.00 | | | 51.00 |
DX Trade payables and related accounts | 100 428.00 | | | 100 428.00 |
DY Tax and social security liabilities | 174 993.00 | | | 174 993.00 |
EA Other liabilities | 7 137.00 | | | 7 137.00 |
EC TOTAL (IV) | 282 609.00 | | | 282 609.00 |
EE Grand total (I to V) | 554 763.00 | | | 554 763.00 |
EG Accrued income and payables due within one year | 252 609.00 | | | 252 609.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 51.00 | | | 51.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 220 896.00 | | 1 220 896.00 | 1 220 896.00 |
FJ Net sales | 1 220 896.00 | | 1 220 896.00 | 1 220 896.00 |
FO Operating subsidies | | | 1 214.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 388.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 1 234 499.00 | |
FW Other purchases and external expenses | | | 602 298.00 | |
FX Taxes, duties, and similar payments | | | 6 323.00 | |
FY Salaries and Wages | | | 434 456.00 | |
FZ Social Security Contributions | | | 170 242.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 621.00 | |
GE Other Expenses | | | 462.00 | |
GF Total Operating Expenses (II) | | | 1 214 402.00 | |
GG - OPERATING RESULT (I - II) | | | 20 098.00 | |
GL Other interest and similar income | | | 432.00 | |
GP Total financial income (V) | | | 432.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 432.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 529.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 12 383.00 | | | 12 383.00 |
A2 TOTAL ASSETS | 1 067.00 | | | 1 067.00 |
HA Exceptional income from management transactions | 103.00 | | | 103.00 |
HD Total exceptional income (VII) | 103.00 | | | 103.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 103.00 | | | 103.00 |
HK Income tax | 212.00 | | | 212.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 235 034.00 | | | 1 235 034.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 214 614.00 | | | 1 214 614.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 420.00 | | | 20 420.00 |
| |
| 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 | 65 680.00 | | | 65 680.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 648.00 | |
I4 DECREASES Grand Total | | | 65 680.00 | |
IO DECREASES Total including other intangible assets | | | 10 460.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 47 572.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 460.00 | | | 10 460.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 47 572.00 | | | 47 572.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 648.00 | | | 7 648.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 55 607.00 | 621.00 | | 55 607.00 |
PE DEPRECIATION Total including other intangible assets | 10 460.00 | | | 10 460.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 45 148.00 | 621.00 | | 45 148.00 |
| |
| 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 | 100 428.00 | 100 428.00 | | 100 428.00 |
8C Staff and Related Accounts | 51 820.00 | 51 820.00 | | 51 820.00 |
8D Social Security and Other Social Organizations | 56 903.00 | 56 903.00 | | 56 903.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 137.00 | 7 137.00 | | 7 137.00 |
UT Other financial assets | 7 348.00 | | | 7 348.00 |
VG Loans with a maturity of up to one year at origin | 51.00 | 51.00 | | 51.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 852.00 | 5 852.00 | | 5 852.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | | 333 283.00 | 7 348.00 | |
VW VAT | 60 417.00 | 60 417.00 | | 60 417.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 282 609.00 | 282 609.00 | | 282 609.00 |
