| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 410.00 | | 410.00 | 410.00 |
AT Other tangible assets | 52 946.00 | 26 905.00 | 26 042.00 | 52 946.00 |
BH Other financial assets | 330.00 | | 330.00 | 330.00 |
BJ TOTAL (I) | 319 196.00 | 26 905.00 | 292 292.00 | 319 196.00 |
BX Customers and related accounts | 507 949.00 | | 507 949.00 | 507 949.00 |
BZ Other receivables | 20 712.00 | | 20 712.00 | 20 712.00 |
CF Cash and cash equivalents | 144 711.00 | | 144 711.00 | 144 711.00 |
CH Prepaid expenses | 2 210.00 | | 2 210.00 | 2 210.00 |
CJ TOTAL (II) | 675 583.00 | | 675 583.00 | 675 583.00 |
CO Grand total (0 to V) | 994 779.00 | 26 905.00 | 967 874.00 | 994 779.00 |
CU Other investments | 265 510.00 | | 265 510.00 | 265 510.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 2 272.00 | 2 272.00 | | 2 272.00 |
DG Other reserves | 54 405.00 | 4 405.00 | | 54 405.00 |
DH Retained earnings | 214 214.00 | 60 745.00 | | 214 214.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 353 580.00 | 353 470.00 | | 353 580.00 |
DL TOTAL (I) | 631 971.00 | 428 391.00 | | 631 971.00 |
DU Loans and Debts from Credit Institutions (3) | 11 379.00 | 18 325.00 | | 11 379.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 234.00 | 16 447.00 | | 18 234.00 |
DX Trade payables and related accounts | 11 297.00 | 3 911.00 | | 11 297.00 |
DY Tax and social security liabilities | 294 982.00 | 252 466.00 | | 294 982.00 |
DZ Fixed asset liabilities and related accounts | 10.00 | 2 400.00 | | 10.00 |
EC TOTAL (IV) | 335 903.00 | 293 548.00 | | 335 903.00 |
EE Grand total (I to V) | 967 874.00 | 721 940.00 | | 967 874.00 |
EG Accrued income and payables due within one year | 4 157.00 | 11 224.00 | | 4 157.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 150.00 | 102.00 | | 150.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 838 291.00 | | 838 291.00 | 838 291.00 |
FJ Net sales | 838 291.00 | | 838 291.00 | 838 291.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 000.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 844 293.00 | |
FW Other purchases and external expenses | | | 29 982.00 | |
FX Taxes, duties, and similar payments | | | 45 640.00 | |
FY Salaries and Wages | | | 360 409.00 | |
FZ Social Security Contributions | | | 92 572.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 931.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 541 535.00 | |
GG - OPERATING RESULT (I - II) | | | 302 757.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 150 000.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 150 000.00 | |
GR Interest and similar expenses | | | 159.00 | |
GU Total financial expenses (VI) | | | 159.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 149 841.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 452 599.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 408.00 | | | 1 408.00 |
HB Exceptional income from capital transactions | | 6 331.00 | | |
HD Total exceptional income (VII) | 1 408.00 | 6 331.00 | | 1 408.00 |
HE Exceptional expenses on management operations | 1 096.00 | 498.00 | | 1 096.00 |
HF Exceptional expenses on capital transactions | 719.00 | 6 630.00 | | 719.00 |
HH Total exceptional expenses (VIII) | 1 815.00 | 7 128.00 | | 1 815.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -407.00 | -797.00 | | -407.00 |
HK Income tax | 98 612.00 | 62 814.00 | | 98 612.00 |
HL TOTAL REVENUE (I + III + V + VII) | 995 701.00 | 896 690.00 | | 995 701.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 642 121.00 | 543 220.00 | | 642 121.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 353 580.00 | 353 470.00 | | 353 580.00 |
| |
| 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 | 313 626.00 | | 7 897.00 | 313 626.00 |
I3 DECREASES Total Financial Fixed Assets | | | 265 840.00 | |
I4 DECREASES Grand Total | | 2 326.00 | 319 196.00 | |
IO DECREASES Total including other intangible assets | | 225.00 | 410.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 101.00 | 52 946.00 | |
KD ACQUISITIONS Total including other intangible assets | 635.00 | | | 635.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 47 161.00 | | 7 887.00 | 47 161.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 265 830.00 | | 10.00 | 265 830.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 581.00 | 12 931.00 | 1 607.00 | 15 581.00 |
PE DEPRECIATION Total including other intangible assets | 225.00 | | 225.00 | 225.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 356.00 | 12 931.00 | 1 382.00 | 15 356.00 |
| |
| 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 | 11 297.00 | 11 297.00 | | 11 297.00 |
8J Fixed Asset Liabilities and Related Accounts | 10.00 | 10.00 | | 10.00 |
8K Other liabilities (including liabilities related to repo transactions) | 18 234.00 | 18 234.00 | | 18 234.00 |
UT Other financial assets | 330.00 | | 330.00 | 330.00 |
UX Other trade receivables | 507 949.00 | 507 949.00 | | 507 949.00 |
VG Loans with a maturity of up to one year at origin | 150.00 | 150.00 | | 150.00 |
VH Loans with a maturity of more than one year at origin | 11 229.00 | 7 072.00 | 4 157.00 | 11 229.00 |
VK Loans repaid during the year | 6 993.00 | | | 6 993.00 |
VP Miscellaneous | 20 712.00 | 20 712.00 | | 20 712.00 |
VQ Other Taxes, Duties, and Similar Debts | 294 982.00 | 294 982.00 | | 294 982.00 |
VS Prepaid expenses | 2 210.00 | 2 210.00 | | 2 210.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 531 202.00 | 530 872.00 | 330.00 | 531 202.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 335 903.00 | 331 746.00 | 4 157.00 | 335 903.00 |
