| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 519.00 | 1 505.00 | 15.00 | 1 519.00 |
AH Goodwill | | | | |
AJ Other Intangible Assets | 33 539.00 | | 33 539.00 | 33 539.00 |
AT Other tangible assets | 103 311.00 | 82 737.00 | 20 574.00 | 103 311.00 |
BH Other financial assets | 11 767.00 | | 11 767.00 | 11 767.00 |
BJ TOTAL (I) | 150 136.00 | 84 241.00 | 65 894.00 | 150 136.00 |
BN Goods in progress | 18 000.00 | | 18 000.00 | 18 000.00 |
BX Customers and related accounts | 684 685.00 | | 684 685.00 | 684 685.00 |
BZ Other receivables | 24 335.00 | | 24 335.00 | 24 335.00 |
CF Cash and cash equivalents | 681 607.00 | | 681 607.00 | 681 607.00 |
CH Prepaid expenses | 19 227.00 | | 19 227.00 | 19 227.00 |
CJ TOTAL (II) | 1 427 854.00 | | 1 427 854.00 | 1 427 854.00 |
CO Grand total (0 to V) | 1 577 989.00 | 84 241.00 | 1 493 748.00 | 1 577 989.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DD Legal reserve (1) | 50 000.00 | 4 480.00 | | 50 000.00 |
DG Other reserves | 393 293.00 | 570 487.00 | | 393 293.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 190 423.00 | -81 673.00 | | 190 423.00 |
DL TOTAL (I) | 1 133 717.00 | 993 293.00 | | 1 133 717.00 |
DV Miscellaneous Loans and Financial Debts (4) | 72 697.00 | 81 841.00 | | 72 697.00 |
DX Trade payables and related accounts | 40 643.00 | 23 927.00 | | 40 643.00 |
DY Tax and social security liabilities | 236 092.00 | 156 653.00 | | 236 092.00 |
EA Other liabilities | 10 598.00 | | | 10 598.00 |
EC TOTAL (IV) | 360 031.00 | 262 421.00 | | 360 031.00 |
EE Grand total (I to V) | 1 493 748.00 | 1 255 714.00 | | 1 493 748.00 |
EG Accrued income and payables due within one year | 360 031.00 | 262 421.00 | | 360 031.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 238 134.00 | | 1 238 134.00 | 1 238 134.00 |
FJ Net sales | 1 238 134.00 | | 1 238 134.00 | 1 238 134.00 |
FM Inventory production | | | -6 000.00 | |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | -804.00 | |
FQ Other income | | | 13.00 | |
FR Total operating income (I) | | | 1 231 342.00 | |
FW Other purchases and external expenses | | | 451 521.00 | |
FX Taxes, duties, and similar payments | | | 6 167.00 | |
FY Salaries and Wages | | | 390 129.00 | |
FZ Social Security Contributions | | | 146 010.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 16 958.00 | |
GE Other Expenses | | | 1 668.00 | |
GF Total Operating Expenses (II) | | | 1 012 454.00 | |
GG - OPERATING RESULT (I - II) | | | 218 888.00 | |
GL Other interest and similar income | | | 1 467.00 | |
GP Total financial income (V) | | | 1 467.00 | |
GR Interest and similar expenses | | | 881.00 | |
GU Total financial expenses (VI) | | | 881.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 586.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 219 474.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 241.00 | 111.00 | | 241.00 |
HD Total exceptional income (VII) | 241.00 | 111.00 | | 241.00 |
HE Exceptional expenses on management operations | | 1 389.00 | | |
HH Total exceptional expenses (VIII) | | 1 389.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 241.00 | -1 278.00 | | 241.00 |
HK Income tax | 29 292.00 | | | 29 292.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 233 050.00 | 788 936.00 | | 1 233 050.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 042 627.00 | 870 610.00 | | 1 042 627.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 190 423.00 | -81 673.00 | | 190 423.00 |
| |
| 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 | 166 833.00 | | | 166 833.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 767.00 | |
I4 DECREASES Grand Total | | | 150 136.00 | |
IO DECREASES Total including other intangible assets | | | 35 058.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 103 311.00 | |
KD ACQUISITIONS Total including other intangible assets | 29 609.00 | | | 29 609.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 91 918.00 | | | 91 918.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 767.00 | | | 11 767.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 95 373.00 | 16 958.00 | 28 090.00 | 95 373.00 |
PE DEPRECIATION Total including other intangible assets | 23 896.00 | 5 698.00 | 28 090.00 | 23 896.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 71 477.00 | 11 260.00 | | 71 477.00 |
| |
| 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 | 40 643.00 | 40 643.00 | | 40 643.00 |
8K Other liabilities (including liabilities related to repo transactions) | 83 296.00 | 83 296.00 | | 83 296.00 |
UT Other financial assets | 11 767.00 | | 11 767.00 | 11 767.00 |
UX Other trade receivables | 684 685.00 | 684 685.00 | | 684 685.00 |
VP Miscellaneous | 24 335.00 | 24 335.00 | | 24 335.00 |
VQ Other Taxes, Duties, and Similar Debts | 236 092.00 | 236 092.00 | | 236 092.00 |
VS Prepaid expenses | 19 227.00 | 19 227.00 | | 19 227.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 740 014.00 | 728 247.00 | 11 767.00 | 740 014.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 360 031.00 | 360 031.00 | | 360 031.00 |
