| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 84 853.00 | | 84 853.00 | 84 853.00 |
AT Other tangible assets | 5 344.00 | 5 344.00 | | 5 344.00 |
BJ TOTAL (I) | 90 197.00 | 5 344.00 | 84 853.00 | 90 197.00 |
BX Customers and related accounts | 159 739.00 | | 159 739.00 | 159 739.00 |
BZ Other receivables | 55 642.00 | | 55 642.00 | 55 642.00 |
CF Cash and cash equivalents | 142 112.00 | | 142 112.00 | 142 112.00 |
CJ TOTAL (II) | 357 493.00 | | 357 493.00 | 357 493.00 |
CO Grand total (0 to V) | 447 690.00 | 5 344.00 | 442 346.00 | 447 690.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 500.00 | 37 500.00 | | 37 500.00 |
DD Legal reserve (1) | 3 812.00 | 3 811.00 | | 3 812.00 |
DE Statutory or contractual reserves | 612.00 | 611.00 | | 612.00 |
DH Retained earnings | 178 220.00 | 174 603.00 | | 178 220.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 582.00 | 23 616.00 | | 24 582.00 |
DL TOTAL (I) | 244 726.00 | 240 143.00 | | 244 726.00 |
DX Trade payables and related accounts | 138 307.00 | 228 012.00 | | 138 307.00 |
DY Tax and social security liabilities | 26 914.00 | 35 648.00 | | 26 914.00 |
EA Other liabilities | | 2 793.00 | | |
EB Prepaid income (2) | 32 400.00 | 37 000.00 | | 32 400.00 |
EC TOTAL (IV) | 197 621.00 | 303 453.00 | | 197 621.00 |
EE Grand total (I to V) | 442 346.00 | 543 596.00 | | 442 346.00 |
EG Accrued income and payables due within one year | 197 621.00 | 303 453.00 | | 197 621.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FG Production sold - services | 524 966.00 | | 524 966.00 | 524 966.00 |
FJ Net sales | 524 966.00 | | 524 966.00 | 524 966.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 524 966.00 | |
FW Other purchases and external expenses | | | 488 584.00 | |
FX Taxes, duties, and similar payments | | | 2 240.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 490 824.00 | |
GG - OPERATING RESULT (I - II) | | | 34 142.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 142.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 9 560.00 | 11 808.00 | | 9 560.00 |
HL TOTAL REVENUE (I + III + V + VII) | 524 966.00 | 524 178.00 | | 524 966.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 500 384.00 | 500 562.00 | | 500 384.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 582.00 | 23 616.00 | | 24 582.00 |
| |
| 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 | 90 197.00 | | | 90 197.00 |
I4 DECREASES Grand Total | | | 90 197.00 | |
IO DECREASES Total including other intangible assets | | | 84 853.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 344.00 | |
KD ACQUISITIONS Total including other intangible assets | 84 853.00 | | | 84 853.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 344.00 | | | 5 344.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 344.00 | | | 5 344.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 344.00 | | | 5 344.00 |
| |
| 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 | 138 307.00 | 138 307.00 | | 138 307.00 |
8L Deferred income | 32 400.00 | 32 400.00 | | 32 400.00 |
UX Other trade receivables | 159 739.00 | 159 739.00 | | 159 739.00 |
VB VAT | 53 402.00 | 53 402.00 | | 53 402.00 |
VM Income taxes | 2 240.00 | 2 240.00 | | 2 240.00 |
VQ Other Taxes, Duties, and Similar Debts | 253.00 | 253.00 | | 253.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 215 382.00 | 215 382.00 | | 215 382.00 |
VW VAT | 26 661.00 | 26 661.00 | | 26 661.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 197 621.00 | 197 621.00 | | 197 621.00 |
