| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 537.00 | 3 537.00 | | 3 537.00 |
AT Other tangible assets | 67 132.00 | 49 331.00 | 17 801.00 | 67 132.00 |
BH Other financial assets | 41 276.00 | | 41 276.00 | 41 276.00 |
BJ TOTAL (I) | 111 945.00 | 52 868.00 | 59 077.00 | 111 945.00 |
BX Customers and related accounts | 825 821.00 | | 825 821.00 | 825 821.00 |
BZ Other receivables | 25 569.00 | | 25 569.00 | 25 569.00 |
CF Cash and cash equivalents | 978 745.00 | | 978 745.00 | 978 745.00 |
CH Prepaid expenses | 5 762.00 | | 5 762.00 | 5 762.00 |
CJ TOTAL (II) | 1 835 897.00 | | 1 835 897.00 | 1 835 897.00 |
CO Grand total (0 to V) | 1 947 842.00 | 52 868.00 | 1 894 974.00 | 1 947 842.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 39 564.00 | 38 200.00 | | 39 564.00 |
DD Legal reserve (1) | 3 820.00 | 3 820.00 | | 3 820.00 |
DH Retained earnings | 131 063.00 | 37 130.00 | | 131 063.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 89 671.00 | 136 219.00 | | 89 671.00 |
DL TOTAL (I) | 264 119.00 | 215 369.00 | | 264 119.00 |
DU Loans and Debts from Credit Institutions (3) | 7 066.00 | 392.00 | | 7 066.00 |
DX Trade payables and related accounts | 16 788.00 | 17 600.00 | | 16 788.00 |
DY Tax and social security liabilities | 203 388.00 | 225 864.00 | | 203 388.00 |
EA Other liabilities | 1 403 613.00 | 1 469 364.00 | | 1 403 613.00 |
EC TOTAL (IV) | 1 630 856.00 | 1 713 219.00 | | 1 630 856.00 |
EE Grand total (I to V) | 1 894 974.00 | 1 928 589.00 | | 1 894 974.00 |
EG Accrued income and payables due within one year | 1 343 908.00 | 1 413 219.00 | | 1 343 908.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 6 498.00 | | | 6 498.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 030 053.00 | | 1 030 053.00 | 1 030 053.00 |
FJ Net sales | 1 030 053.00 | | 1 030 053.00 | 1 030 053.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 527.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 036 581.00 | |
FW Other purchases and external expenses | | | 154 030.00 | |
FX Taxes, duties, and similar payments | | | 68 537.00 | |
FY Salaries and Wages | | | 437 760.00 | |
FZ Social Security Contributions | | | 242 100.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 685.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 911 112.00 | |
GG - OPERATING RESULT (I - II) | | | 125 469.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 125 469.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 6 527.00 | 2 784.00 | | 6 527.00 |
HA Exceptional income from management transactions | | 2 936.00 | | |
HD Total exceptional income (VII) | | 2 936.00 | | |
HE Exceptional expenses on management operations | 6 672.00 | | | 6 672.00 |
HH Total exceptional expenses (VIII) | 6 672.00 | | | 6 672.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 672.00 | 2 936.00 | | -6 672.00 |
HK Income tax | 29 125.00 | 50 521.00 | | 29 125.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 036 581.00 | 1 007 124.00 | | 1 036 581.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 946 910.00 | 870 905.00 | | 946 910.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 89 671.00 | 136 219.00 | | 89 671.00 |
| |
| 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 | 110 179.00 | | 1 765.00 | 110 179.00 |
I3 DECREASES Total Financial Fixed Assets | | | 41 276.00 | |
I4 DECREASES Grand Total | | | 111 945.00 | |
IO DECREASES Total including other intangible assets | | | 3 537.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 67 132.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 537.00 | | | 3 537.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 65 956.00 | | 1 176.00 | 65 956.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 40 686.00 | | 589.00 | 40 686.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 44 183.00 | 8 685.00 | | 44 183.00 |
PE DEPRECIATION Total including other intangible assets | 3 537.00 | | | 3 537.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 40 646.00 | 8 685.00 | | 40 646.00 |
| |
| 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 | 16 788.00 | 16 788.00 | | 16 788.00 |
8C Staff and Related Accounts | 100 745.00 | 100 745.00 | | 100 745.00 |
8D Social Security and Other Social Organizations | 93 091.00 | 93 091.00 | | 93 091.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 403 613.00 | 1 116 665.00 | 286 948.00 | 1 403 613.00 |
UT Other financial assets | 41 276.00 | | 41 276.00 | 41 276.00 |
UX Other trade receivables | 825 821.00 | 825 821.00 | | 825 821.00 |
VG Loans with a maturity of up to one year at origin | 7 066.00 | 7 066.00 | | 7 066.00 |
VK Loans repaid during the year | 30 000.00 | | | 30 000.00 |
VM Income taxes | 19 449.00 | 19 449.00 | | 19 449.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 552.00 | 9 552.00 | | 9 552.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 120.00 | 6 120.00 | | 6 120.00 |
VS Prepaid expenses | 5 762.00 | 5 762.00 | | 5 762.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 898 428.00 | 857 152.00 | 41 276.00 | 898 428.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 630 856.00 | 1 343 908.00 | 286 948.00 | 1 630 856.00 |
