| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 215 751.00 | 64 728.00 | 151 023.00 | 215 751.00 |
AP Buildings | 24 324.00 | 3 613.00 | 20 711.00 | 24 324.00 |
BJ TOTAL (I) | 240 075.00 | 68 341.00 | 171 734.00 | 240 075.00 |
BX Customers and related accounts | 264 382.00 | | 264 382.00 | 264 382.00 |
BZ Other receivables | 29 307.00 | | 29 307.00 | 29 307.00 |
CF Cash and cash equivalents | 518 065.00 | | 518 065.00 | 518 065.00 |
CH Prepaid expenses | 172 262.00 | | 172 262.00 | 172 262.00 |
CJ TOTAL (II) | 984 017.00 | | 984 017.00 | 984 017.00 |
CO Grand total (0 to V) | 1 224 092.00 | 68 341.00 | 1 155 751.00 | 1 224 092.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 350 500.00 | 350 500.00 | | 350 500.00 |
DD Legal reserve (1) | 7 032.00 | 7 032.00 | | 7 032.00 |
DG Other reserves | 100 413.00 | 100 413.00 | | 100 413.00 |
DH Retained earnings | -26 310.00 | | | -26 310.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 116 210.00 | -26 310.00 | | 116 210.00 |
DL TOTAL (I) | 547 845.00 | 431 635.00 | | 547 845.00 |
DQ Provisions for Expenses | 100 800.00 | 84 000.00 | | 100 800.00 |
DR TOTAL (IV) | 100 800.00 | 84 000.00 | | 100 800.00 |
DU Loans and Debts from Credit Institutions (3) | 85.00 | 95.00 | | 85.00 |
DV Miscellaneous Loans and Financial Debts (4) | 35 946.00 | 35 535.00 | | 35 946.00 |
DX Trade payables and related accounts | 171 357.00 | | | 171 357.00 |
DY Tax and social security liabilities | 80 250.00 | 16 426.00 | | 80 250.00 |
EA Other liabilities | 2.00 | 2.00 | | 2.00 |
EB Prepaid income (2) | 219 466.00 | 214 426.00 | | 219 466.00 |
EC TOTAL (IV) | 507 106.00 | 266 484.00 | | 507 106.00 |
EE Grand total (I to V) | 1 155 751.00 | 782 119.00 | | 1 155 751.00 |
EG Accrued income and payables due within one year | 507 106.00 | 266 484.00 | | 507 106.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 865 952.00 | | 865 952.00 | 865 952.00 |
FJ Net sales | 865 952.00 | | 865 952.00 | 865 952.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 865 953.00 | |
FW Other purchases and external expenses | | | 577 615.00 | |
FX Taxes, duties, and similar payments | | | 1 689.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 005.00 | |
GF Total Operating Expenses (II) | | | 591 309.00 | |
GG - OPERATING RESULT (I - II) | | | 274 644.00 | |
GL Other interest and similar income | | | 3 906.00 | |
GP Total financial income (V) | | | 3 906.00 | |
GR Interest and similar expenses | | | 122 585.00 | |
GU Total financial expenses (VI) | | | 122 585.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -118 678.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 155 966.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 19 388.00 | 746.00 | | 19 388.00 |
HC Reversals of provisions and transfers of expenses | | 12 800.00 | | |
HD Total exceptional income (VII) | 19 388.00 | 13 546.00 | | 19 388.00 |
HE Exceptional expenses on management operations | 428.00 | 1.00 | | 428.00 |
HG Exceptional depreciation and provisions | 16 800.00 | 16 800.00 | | 16 800.00 |
HH Total exceptional expenses (VIII) | 17 228.00 | 16 801.00 | | 17 228.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 160.00 | -3 255.00 | | 2 160.00 |
HK Income tax | 41 916.00 | | | 41 916.00 |
HL TOTAL REVENUE (I + III + V + VII) | 889 246.00 | 862 215.00 | | 889 246.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 773 037.00 | 888 525.00 | | 773 037.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 116 210.00 | -26 310.00 | | 116 210.00 |
| |
| 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 | 240 075.00 | | | 240 075.00 |
I4 DECREASES Grand Total | | | 240 075.00 | |
IO DECREASES Total including other intangible assets | | | 215 751.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 24 324.00 | |
KD ACQUISITIONS Total including other intangible assets | 215 751.00 | | | 215 751.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 24 324.00 | | | 24 324.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 56 336.00 | 12 005.00 | | 56 336.00 |
PE DEPRECIATION Total including other intangible assets | 53 940.00 | 10 788.00 | | 53 940.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 396.00 | 1 217.00 | | 2 396.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5B Provisions for taxes | | | | |
5Z Total provisions for risks and expenses | 84 000.00 | 16 800.00 | | 84 000.00 |
7C Grand total | 84 000.00 | 16 800.00 | | 84 000.00 |
UJ - Exceptional | | 16 800.00 | | |
| |
| 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 | 35 946.00 | 35 946.00 | | 35 946.00 |
8B Suppliers and Related Accounts | 171 357.00 | 171 357.00 | | 171 357.00 |
8E Income Taxes | 35 961.00 | 35 961.00 | | 35 961.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2.00 | 2.00 | | 2.00 |
8L Deferred income | 219 466.00 | 219 466.00 | | 219 466.00 |
UX Other trade receivables | 264 382.00 | | | 264 382.00 |
VB VAT | 29 307.00 | | | 29 307.00 |
VG Loans with a maturity of up to one year at origin | 85.00 | 85.00 | | 85.00 |
VQ Other Taxes, Duties, and Similar Debts | 261.00 | 261.00 | | 261.00 |
VS Prepaid expenses | 172 262.00 | | | 172 262.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 465 952.00 | 465 952.00 | | 465 952.00 |
VW VAT | 44 028.00 | 44 028.00 | | 44 028.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 507 106.00 | 507 106.00 | | 507 106.00 |
