| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 6 000.00 | | 6 000.00 | 6 000.00 |
AT Other tangible assets | 7 377.00 | 6 990.00 | 387.00 | 7 377.00 |
BH Other financial assets | 2 800.00 | | 2 800.00 | 2 800.00 |
BJ TOTAL (I) | 16 177.00 | 6 990.00 | 9 187.00 | 16 177.00 |
BX Customers and related accounts | 171 776.00 | 1 935.00 | 169 841.00 | 171 776.00 |
BZ Other receivables | 520 524.00 | 3 932.00 | 516 592.00 | 520 524.00 |
CF Cash and cash equivalents | 66 351.00 | | 66 351.00 | 66 351.00 |
CH Prepaid expenses | 2 426.00 | | 2 426.00 | 2 426.00 |
CJ TOTAL (II) | 761 077.00 | 5 867.00 | 755 210.00 | 761 077.00 |
CO Grand total (0 to V) | 777 254.00 | 12 857.00 | 764 397.00 | 777 254.00 |
| |
| 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) | 763.00 | 763.00 | | 763.00 |
DE Statutory or contractual reserves | 96 937.00 | 96 937.00 | | 96 937.00 |
DH Retained earnings | -44 383.00 | -145 737.00 | | -44 383.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 046.00 | 101 354.00 | | 49 046.00 |
DL TOTAL (I) | 109 986.00 | 60 940.00 | | 109 986.00 |
DU Loans and Debts from Credit Institutions (3) | 1 116.00 | 12 579.00 | | 1 116.00 |
DV Miscellaneous Loans and Financial Debts (4) | 343 740.00 | 3 000.00 | | 343 740.00 |
DX Trade payables and related accounts | 253 347.00 | 455 976.00 | | 253 347.00 |
DY Tax and social security liabilities | 54 593.00 | 49 796.00 | | 54 593.00 |
EA Other liabilities | 1 614.00 | 4 220.00 | | 1 614.00 |
EC TOTAL (IV) | 654 411.00 | 525 572.00 | | 654 411.00 |
EE Grand total (I to V) | 764 397.00 | 586 511.00 | | 764 397.00 |
EG Accrued income and payables due within one year | 654 411.00 | 525 572.00 | | 654 411.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 116.00 | 12 579.00 | | 1 116.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 5 258.00 | | 5 258.00 | 5 258.00 |
FG Production sold - services | 1 146 610.00 | | 1 146 610.00 | 1 146 610.00 |
FJ Net sales | 1 151 868.00 | | 1 151 868.00 | 1 151 868.00 |
FO Operating subsidies | | | 4 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 562.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 1 158 438.00 | |
FS Purchases of goods (including customs duties) | | | 5 231.00 | |
FU Purchases of raw materials and other supplies | | | 8 241.00 | |
FW Other purchases and external expenses | | | 570 641.00 | |
FX Taxes, duties, and similar payments | | | 44 294.00 | |
FY Salaries and Wages | | | 351 378.00 | |
FZ Social Security Contributions | | | 125 203.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 68.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 1 105 063.00 | |
GG - OPERATING RESULT (I - II) | | | 53 375.00 | |
GL Other interest and similar income | | | 6 671.00 | |
GP Total financial income (V) | | | 6 671.00 | |
GR Interest and similar expenses | | | 3 667.00 | |
GU Total financial expenses (VI) | | | 3 667.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 005.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 56 380.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 562.00 | 3 705.00 | | 2 562.00 |
A4 Equity method investments | | 210.00 | | |
HA Exceptional income from management transactions | 291.00 | | | 291.00 |
HC Reversals of provisions and transfers of expenses | 5 622.00 | 7 135.00 | | 5 622.00 |
HD Total exceptional income (VII) | 5 913.00 | 7 135.00 | | 5 913.00 |
HE Exceptional expenses on management operations | 10 676.00 | 12 940.00 | | 10 676.00 |
HG Exceptional depreciation and provisions | 2 571.00 | 2 621.00 | | 2 571.00 |
HH Total exceptional expenses (VIII) | 13 247.00 | 15 561.00 | | 13 247.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 333.00 | -8 426.00 | | -7 333.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 171 023.00 | 1 105 945.00 | | 1 171 023.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 121 976.00 | 1 004 591.00 | | 1 121 976.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 046.00 | 101 354.00 | | 49 046.00 |
| |
| 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 | 13 377.00 | | 2 800.00 | 13 377.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 800.00 | |
I4 DECREASES Grand Total | | | 16 177.00 | |
IO DECREASES Total including other intangible assets | | | 6 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 377.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 000.00 | | | 6 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 377.00 | | | 7 377.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 2 800.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 922.00 | 68.00 | | 6 922.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 922.00 | 68.00 | | 6 922.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 6 297.00 | 1 260.00 | 5 622.00 | 6 297.00 |
6X Other provisions for depreciation | 2 621.00 | 1 311.00 | | 2 621.00 |
7B Total provisions for depreciation | 8 918.00 | 2 571.00 | 5 622.00 | 8 918.00 |
7C Grand total | 8 918.00 | 2 571.00 | 5 622.00 | 8 918.00 |
UJ - Exceptional | | 2 571.00 | 5 622.00 | |
| |
| 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 | 253 347.00 | 253 347.00 | | 253 347.00 |
8C Staff and Related Accounts | 21 715.00 | 21 715.00 | | 21 715.00 |
8D Social Security and Other Social Organizations | 26 807.00 | 26 807.00 | | 26 807.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 614.00 | 1 614.00 | | 1 614.00 |
UT Other financial assets | 2 800.00 | | | 2 800.00 |
UX Other trade receivables | 169 841.00 | | | 169 841.00 |
UY Staff and related accounts | 3 587.00 | | | 3 587.00 |
UZ Social Security, other social security organizations | 7.00 | | | 7.00 |
VA Doubtful or disputed receivables | 1 935.00 | | | 1 935.00 |
VC Group and associates | 448 459.00 | | | 448 459.00 |
VG Loans with a maturity of up to one year at origin | 1 116.00 | 1 116.00 | | 1 116.00 |
VI Group and Associates | 343 948.00 | 343 948.00 | | 343 948.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 863.00 | 5 863.00 | | 5 863.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 68 478.00 | | | 68 478.00 |
VS Prepaid expenses | 2 426.00 | | | 2 426.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 697 526.00 | 694 726.00 | 2 800.00 | 697 526.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 654 411.00 | 654 411.00 | | 654 411.00 |
