| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 108 086.00 | | 108 086.00 | 108 086.00 |
AT Other tangible assets | 2 433.00 | 2 433.00 | | 2 433.00 |
BD Other fixed assets | 114 911.00 | | 114 911.00 | 114 911.00 |
BH Other financial assets | 49.00 | | 49.00 | 49.00 |
BJ TOTAL (I) | 225 479.00 | 2 433.00 | 223 046.00 | 225 479.00 |
BX Customers and related accounts | 28 015.00 | | 28 015.00 | 28 015.00 |
BZ Other receivables | 458.00 | | 458.00 | 458.00 |
CF Cash and cash equivalents | 41 128.00 | | 41 128.00 | 41 128.00 |
CJ TOTAL (II) | 69 602.00 | | 69 602.00 | 69 602.00 |
CO Grand total (0 to V) | 295 080.00 | 2 433.00 | 292 648.00 | 295 080.00 |
CP Shares due in less than one year | 49.00 | | | 49.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 121 959.00 | 121 959.00 | | 121 959.00 |
DD Legal reserve (1) | 12 196.00 | 12 196.00 | | 12 196.00 |
DG Other reserves | 43 985.00 | 43 985.00 | | 43 985.00 |
DH Retained earnings | 65 318.00 | 65 709.00 | | 65 318.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 42 053.00 | 39 610.00 | | 42 053.00 |
DL TOTAL (I) | 285 512.00 | 283 459.00 | | 285 512.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 20 000.00 | | |
DX Trade payables and related accounts | 1 440.00 | 1 440.00 | | 1 440.00 |
DY Tax and social security liabilities | 5 696.00 | 6 748.00 | | 5 696.00 |
EC TOTAL (IV) | 7 136.00 | 28 188.00 | | 7 136.00 |
EE Grand total (I to V) | 292 648.00 | 311 647.00 | | 292 648.00 |
EG Accrued income and payables due within one year | 7 136.00 | 28 188.00 | | 7 136.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 61 196.00 | | 61 196.00 | 61 196.00 |
FJ Net sales | 61 196.00 | | 61 196.00 | 61 196.00 |
FQ Other income | | | 25.00 | |
FR Total operating income (I) | | | 61 221.00 | |
FU Purchases of raw materials and other supplies | | | 3 238.00 | |
FW Other purchases and external expenses | | | 6 085.00 | |
FX Taxes, duties, and similar payments | | | 498.00 | |
FZ Social Security Contributions | | | 1 074.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 10 899.00 | |
GG - OPERATING RESULT (I - II) | | | 50 321.00 | |
GL Other interest and similar income | | | 1 720.00 | |
GP Total financial income (V) | | | 1 720.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 720.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 52 041.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 30.00 | 186.00 | | 30.00 |
HH Total exceptional expenses (VIII) | 30.00 | 186.00 | | 30.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -30.00 | -186.00 | | -30.00 |
HK Income tax | 9 958.00 | 8 720.00 | | 9 958.00 |
HL TOTAL REVENUE (I + III + V + VII) | 62 940.00 | 61 916.00 | | 62 940.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 887.00 | 22 306.00 | | 20 887.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 42 053.00 | 39 610.00 | | 42 053.00 |
| |
| 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 | 225 479.00 | | | 225 479.00 |
I3 DECREASES Total Financial Fixed Assets | | | 114 960.00 | |
I4 DECREASES Grand Total | | | 225 479.00 | |
IO DECREASES Total including other intangible assets | | | 108 086.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 433.00 | |
KD ACQUISITIONS Total including other intangible assets | 108 086.00 | | | 108 086.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 433.00 | | | 2 433.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 114 960.00 | | | 114 960.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 433.00 | | | 2 433.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 433.00 | | | 2 433.00 |
| |
| 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 | 1 440.00 | 1 440.00 | | 1 440.00 |
8E Income Taxes | 1 053.00 | 1 053.00 | | 1 053.00 |
UT Other financial assets | 49.00 | 49.00 | | 49.00 |
UX Other trade receivables | 28 015.00 | 28 015.00 | | 28 015.00 |
VB VAT | 395.00 | 395.00 | | 395.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 63.00 | 63.00 | | 63.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 523.00 | 28 523.00 | | 28 523.00 |
VW VAT | 4 643.00 | 4 643.00 | | 4 643.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 136.00 | 7 136.00 | | 7 136.00 |
