| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 877 824.00 | | 877 824.00 | 877 824.00 |
BJ TOTAL (I) | 1 358 041.00 | | 1 358 041.00 | 1 358 041.00 |
BN Goods in progress | 78 248.00 | | 78 248.00 | 78 248.00 |
BX Customers and related accounts | 587 537.00 | 884.00 | 586 653.00 | 587 537.00 |
BZ Other receivables | 432 709.00 | | 432 709.00 | 432 709.00 |
CF Cash and cash equivalents | 221 079.00 | | 221 079.00 | 221 079.00 |
CH Prepaid expenses | 12 361.00 | | 12 361.00 | 12 361.00 |
CJ TOTAL (II) | 1 331 935.00 | 884.00 | 1 331 051.00 | 1 331 935.00 |
CO Grand total (0 to V) | 2 689 976.00 | 884.00 | 2 689 092.00 | 2 689 976.00 |
CU Other investments | 480 218.00 | | 480 218.00 | 480 218.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DD Legal reserve (1) | 100 000.00 | 100 000.00 | | 100 000.00 |
DG Other reserves | 532 220.00 | 498 799.00 | | 532 220.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 987.00 | 33 422.00 | | 22 987.00 |
DL TOTAL (I) | 1 655 207.00 | 1 632 220.00 | | 1 655 207.00 |
DU Loans and Debts from Credit Institutions (3) | 283 867.00 | 373 662.00 | | 283 867.00 |
DX Trade payables and related accounts | 249 800.00 | 629 673.00 | | 249 800.00 |
DY Tax and social security liabilities | 240 608.00 | 290 886.00 | | 240 608.00 |
EA Other liabilities | 172 796.00 | 408.00 | | 172 796.00 |
EB Prepaid income (2) | 86 814.00 | 74 565.00 | | 86 814.00 |
EC TOTAL (IV) | 1 033 885.00 | 1 369 194.00 | | 1 033 885.00 |
EE Grand total (I to V) | 2 689 092.00 | 3 001 414.00 | | 2 689 092.00 |
EG Accrued income and payables due within one year | 194 290.00 | 1 085 390.00 | | 194 290.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 127.00 | 106.00 | | 127.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 2 391 742.00 | |
FJ Net sales | | | 2 391 742.00 | |
FM Inventory production | | | -11 107.00 | |
FO Operating subsidies | | | 12 689.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 11 156.00 | |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 2 404 491.00 | |
FW Other purchases and external expenses | | | 1 629 567.00 | |
FX Taxes, duties, and similar payments | | | 25 543.00 | |
FY Salaries and Wages | | | 533 971.00 | |
FZ Social Security Contributions | | | 186 009.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 9 544.00 | |
GF Total Operating Expenses (II) | | | 2 384 634.00 | |
GG - OPERATING RESULT (I - II) | | | 19 857.00 | |
GL Other interest and similar income | | | 4 240.00 | |
GP Total financial income (V) | | | 4 240.00 | |
GR Interest and similar expenses | | | 1 119.00 | |
GU Total financial expenses (VI) | | | 1 119.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 121.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 978.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 232.00 | | |
HH Total exceptional expenses (VIII) | | 232.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -232.00 | | |
HK Income tax | -9.00 | 6 303.00 | | -9.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 408 732.00 | 2 452 851.00 | | 2 408 732.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 385 744.00 | 2 419 430.00 | | 2 385 744.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 987.00 | 33 422.00 | | 22 987.00 |
| |
| 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 | 1 358 041.00 | | | 1 358 041.00 |
I3 DECREASES Total Financial Fixed Assets | | | 480 218.00 | |
I4 DECREASES Grand Total | | | 1 358 041.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 480 218.00 | | | 480 218.00 |
| |
| 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 | 249 800.00 | 249 800.00 | | 249 800.00 |
8K Other liabilities (including liabilities related to repo transactions) | 172 796.00 | 172 796.00 | | 172 796.00 |
8L Deferred income | 86 814.00 | 86 814.00 | | 86 814.00 |
UX Other trade receivables | 587 537.00 | | | 587 537.00 |
VG Loans with a maturity of up to one year at origin | 127.00 | 127.00 | | 127.00 |
VH Loans with a maturity of more than one year at origin | 283 740.00 | 89 450.00 | 194 290.00 | 283 740.00 |
VK Loans repaid during the year | 89 800.00 | | | 89 800.00 |
VP Miscellaneous | 432 709.00 | | | 432 709.00 |
VQ Other Taxes, Duties, and Similar Debts | 240 608.00 | 240 608.00 | | 240 608.00 |
VS Prepaid expenses | 12 361.00 | | | 12 361.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 032 607.00 | 1 032 607.00 | | 1 032 607.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 033 885.00 | 839 595.00 | 194 290.00 | 1 033 885.00 |
