| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 7 337.00 | 5 825.00 | 1 511.00 | 7 337.00 |
BJ TOTAL (I) | 59 337.00 | 5 825.00 | 53 511.00 | 59 337.00 |
BX Customers and related accounts | 35 382.00 | 2 535.00 | 32 847.00 | 35 382.00 |
BZ Other receivables | 25 875.00 | | 25 875.00 | 25 875.00 |
CD Marketable securities | 1 635.00 | 1 635.00 | | 1 635.00 |
CF Cash and cash equivalents | 5 237.00 | | 5 237.00 | 5 237.00 |
CJ TOTAL (II) | 68 130.00 | 4 170.00 | 63 960.00 | 68 130.00 |
CO Grand total (0 to V) | 127 468.00 | 9 995.00 | 117 472.00 | 127 468.00 |
CS Evaluated investments - equity method | 52 000.00 | | 52 000.00 | 52 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 500.00 | 20 500.00 | | 20 500.00 |
DD Legal reserve (1) | 2 100.00 | 2 100.00 | | 2 100.00 |
DG Other reserves | 100 148.00 | 100 148.00 | | 100 148.00 |
DH Retained earnings | -33 057.00 | -30 416.00 | | -33 057.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 445.00 | -2 641.00 | | 12 445.00 |
DL TOTAL (I) | 102 136.00 | 89 691.00 | | 102 136.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 478.00 | 8 708.00 | | 5 478.00 |
DX Trade payables and related accounts | 1 940.00 | 2 122.00 | | 1 940.00 |
DY Tax and social security liabilities | 7 918.00 | 6 986.00 | | 7 918.00 |
EC TOTAL (IV) | 15 336.00 | 17 816.00 | | 15 336.00 |
EE Grand total (I to V) | 117 472.00 | 107 507.00 | | 117 472.00 |
EG Accrued income and payables due within one year | 15 336.00 | 17 816.00 | | 15 336.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 1 664.00 | |
FD Production sold - goods | | | 86 126.00 | |
FJ Net sales | | | 87 790.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 211.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 88 001.00 | |
FW Other purchases and external expenses | | | 13 791.00 | |
FX Taxes, duties, and similar payments | | | 584.00 | |
FY Salaries and Wages | | | 76 157.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 581.00 | |
GE Other Expenses | | | 35.00 | |
GF Total Operating Expenses (II) | | | 91 147.00 | |
GG - OPERATING RESULT (I - II) | | | -3 147.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 15 312.00 | |
GP Total financial income (V) | | | 15 312.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 15 312.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 165.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 173.00 | 225.00 | | 173.00 |
HH Total exceptional expenses (VIII) | 173.00 | 225.00 | | 173.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -173.00 | -225.00 | | -173.00 |
HK Income tax | -453.00 | -533.00 | | -453.00 |
HL TOTAL REVENUE (I + III + V + VII) | 103 313.00 | 87 576.00 | | 103 313.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 90 867.00 | 90 218.00 | | 90 867.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 445.00 | -2 642.00 | | 12 445.00 |
| |
| 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 | 59 338.00 | | | 59 338.00 |
I3 DECREASES Total Financial Fixed Assets | | | 52 000.00 | |
I4 DECREASES Grand Total | | | 59 338.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 338.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 338.00 | | | 7 338.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 52 000.00 | | | 52 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 244.00 | 581.00 | 5 826.00 | 5 244.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 244.00 | 581.00 | 5 826.00 | 5 244.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 2 535.00 | | | 2 535.00 |
7B Total provisions for depreciation | 2 535.00 | | | 2 535.00 |
7C Grand total | 2 535.00 | | | 2 535.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 29 319.00 | | | 29 319.00 |
VA Doubtful or disputed receivables | 6 064.00 | | | 6 064.00 |
VB VAT | 409.00 | | | 409.00 |
VC Group and associates | 20 831.00 | | | 20 831.00 |
VM Income taxes | 716.00 | | | 716.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 919.00 | | | 3 919.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 61 258.00 | 55 195.00 | 6 064.00 | 61 258.00 |
