| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 765 257.00 | | 765 257.00 | 765 257.00 |
AT Other tangible assets | 68 129.00 | 57 374.00 | 10 755.00 | 68 129.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 833 416.00 | 57 374.00 | 776 042.00 | 833 416.00 |
BZ Other receivables | 527 925.00 | | 527 925.00 | 527 925.00 |
CF Cash and cash equivalents | 6 906.00 | | 6 906.00 | 6 906.00 |
CJ TOTAL (II) | 534 831.00 | | 534 831.00 | 534 831.00 |
CO Grand total (0 to V) | 1 368 247.00 | 57 374.00 | 1 310 873.00 | 1 368 247.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | 60 000.00 | | 60 000.00 |
DB Share, merger, contribution premiums, etc. | 729.00 | 729.00 | | 729.00 |
DD Legal reserve (1) | 6 000.00 | 6 000.00 | | 6 000.00 |
DG Other reserves | 758 976.00 | 755 423.00 | | 758 976.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 111 796.00 | 123 553.00 | | 111 796.00 |
DL TOTAL (I) | 937 501.00 | 945 705.00 | | 937 501.00 |
DU Loans and Debts from Credit Institutions (3) | 370 333.00 | 479 340.00 | | 370 333.00 |
DX Trade payables and related accounts | 352.00 | 229.00 | | 352.00 |
DY Tax and social security liabilities | 2 461.00 | 48 594.00 | | 2 461.00 |
EA Other liabilities | 226.00 | 1 483.00 | | 226.00 |
EC TOTAL (IV) | 373 372.00 | 529 646.00 | | 373 372.00 |
EE Grand total (I to V) | 1 310 873.00 | 1 475 350.00 | | 1 310 873.00 |
EG Accrued income and payables due within one year | 294 920.00 | 162 459.00 | | 294 920.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 78 453.00 | 162 459.00 | | 78 453.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 373 631.00 | | 373 631.00 | 373 631.00 |
FJ Net sales | 373 631.00 | | 373 631.00 | 373 631.00 |
FO Operating subsidies | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 373 631.00 | |
FW Other purchases and external expenses | | | 56 674.00 | |
FX Taxes, duties, and similar payments | | | 1 789.00 | |
FY Salaries and Wages | | | 102 501.00 | |
FZ Social Security Contributions | | | 61 503.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 801.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 229 274.00 | |
GG - OPERATING RESULT (I - II) | | | 144 357.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5 383.00 | |
GP Total financial income (V) | | | 5 383.00 | |
GR Interest and similar expenses | | | 3 687.00 | |
GU Total financial expenses (VI) | | | 3 687.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 696.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 146 053.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 287.00 | 711.00 | | 2 287.00 |
HB Exceptional income from capital transactions | 2 200.00 | | | 2 200.00 |
HD Total exceptional income (VII) | 4 487.00 | 711.00 | | 4 487.00 |
HE Exceptional expenses on management operations | 135.00 | | | 135.00 |
HF Exceptional expenses on capital transactions | 1 796.00 | | | 1 796.00 |
HH Total exceptional expenses (VIII) | 1 931.00 | | | 1 931.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 556.00 | 711.00 | | 2 556.00 |
HK Income tax | 36 812.00 | 50 181.00 | | 36 812.00 |
HL TOTAL REVENUE (I + III + V + VII) | 383 500.00 | 448 094.00 | | 383 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 271 704.00 | 324 541.00 | | 271 704.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 111 796.00 | 123 553.00 | | 111 796.00 |
| |
| 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 | 835 916.00 | | | 835 916.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30.00 | |
I4 DECREASES Grand Total | | | 833 416.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 68 129.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 70 629.00 | | | 70 629.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 30.00 | | | 30.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 51 277.00 | 6 801.00 | 704.00 | 51 277.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 51 277.00 | 6 801.00 | 704.00 | 51 277.00 |
| |
| 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 | 352.00 | 352.00 | | 352.00 |
8K Other liabilities (including liabilities related to repo transactions) | 226.00 | 226.00 | | 226.00 |
UT Other financial assets | 30.00 | | 30.00 | 30.00 |
VH Loans with a maturity of more than one year at origin | 370 333.00 | 75 414.00 | 294 920.00 | 370 333.00 |
VK Loans repaid during the year | 109 006.00 | | | 109 006.00 |
VP Miscellaneous | 527 925.00 | 527 925.00 | | 527 925.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 461.00 | 2 461.00 | | 2 461.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 527 955.00 | 527 925.00 | 30.00 | 527 955.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 373 372.00 | 78 453.00 | 294 920.00 | 373 372.00 |
