| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 45 273.00 | 44 741.00 | 532.00 | 45 273.00 |
AT Other tangible assets | 120 388.00 | 93 162.00 | 27 226.00 | 120 388.00 |
BJ TOTAL (I) | 165 660.00 | 137 903.00 | 27 758.00 | 165 660.00 |
BX Customers and related accounts | 586 591.00 | | 586 591.00 | 586 591.00 |
BZ Other receivables | 2 280 931.00 | | 2 280 931.00 | 2 280 931.00 |
CH Prepaid expenses | 10 474.00 | | 10 474.00 | 10 474.00 |
CJ TOTAL (II) | 2 877 996.00 | | 2 877 996.00 | 2 877 996.00 |
CO Grand total (0 to V) | 3 043 656.00 | 137 903.00 | 2 905 754.00 | 3 043 656.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 594 062.00 | 392 200.00 | | 594 062.00 |
DH Retained earnings | 607 531.00 | 607 531.00 | | 607 531.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 174 248.00 | 201 862.00 | | 174 248.00 |
DL TOTAL (I) | 1 485 840.00 | 1 311 592.00 | | 1 485 840.00 |
DQ Provisions for Expenses | 541 968.00 | 481 380.00 | | 541 968.00 |
DR TOTAL (IV) | 541 968.00 | 481 380.00 | | 541 968.00 |
DU Loans and Debts from Credit Institutions (3) | | 174.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 759.00 | 111 068.00 | | 759.00 |
DX Trade payables and related accounts | 362 820.00 | 382 891.00 | | 362 820.00 |
DY Tax and social security liabilities | 514 367.00 | 812 440.00 | | 514 367.00 |
EC TOTAL (IV) | 877 946.00 | 1 306 573.00 | | 877 946.00 |
EE Grand total (I to V) | 2 905 754.00 | 3 099 545.00 | | 2 905 754.00 |
EG Accrued income and payables due within one year | 877 946.00 | 1 306 573.00 | | 877 946.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 174.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 442 050.00 | 423 986.00 | 2 866 036.00 | 2 442 050.00 |
FJ Net sales | 2 442 050.00 | 423 986.00 | 2 866 036.00 | 2 442 050.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 2 866 041.00 | |
FW Other purchases and external expenses | | | 451 220.00 | |
FX Taxes, duties, and similar payments | | | 84 461.00 | |
FY Salaries and Wages | | | 1 694 815.00 | |
FZ Social Security Contributions | | | 769 625.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 17 682.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 60 588.00 | |
GE Other Expenses | | | 3 911.00 | |
GF Total Operating Expenses (II) | | | 3 082 302.00 | |
GG - OPERATING RESULT (I - II) | | | -216 262.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -216 262.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 58 981.00 | | |
HD Total exceptional income (VII) | | 58 981.00 | | |
HE Exceptional expenses on management operations | 375.00 | | | 375.00 |
HH Total exceptional expenses (VIII) | 375.00 | | | 375.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -375.00 | 58 981.00 | | -375.00 |
HK Income tax | -390 885.00 | -436 503.00 | | -390 885.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 866 041.00 | 2 892 045.00 | | 2 866 041.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 691 792.00 | 2 690 183.00 | | 2 691 792.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 174 248.00 | 201 862.00 | | 174 248.00 |
| |
| 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 | 150 717.00 | | 15 033.00 | 150 717.00 |
I4 DECREASES Grand Total | | 90.00 | 165 660.00 | |
IO DECREASES Total including other intangible assets | | | 45 273.00 | |
IY DECREASES Total Tangible Fixed Assets | | 90.00 | 120 388.00 | |
KD ACQUISITIONS Total including other intangible assets | 45 273.00 | | | 45 273.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 105 444.00 | | 15 033.00 | 105 444.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 120 311.00 | 17 682.00 | 90.00 | 120 311.00 |
PE DEPRECIATION Total including other intangible assets | 43 103.00 | 1 638.00 | | 43 103.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 77 208.00 | 16 044.00 | 90.00 | 77 208.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | 481 380.00 | 60 588.00 | | 481 380.00 |
7C Grand total | 481 380.00 | 60 588.00 | | 481 380.00 |
UE of which provisions and reversals: - Operating | | 60 588.00 | | |
| |
| 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 | 362 820.00 | 362 820.00 | | 362 820.00 |
8K Other liabilities (including liabilities related to repo transactions) | 759.00 | 759.00 | | 759.00 |
UX Other trade receivables | 586 591.00 | 586 591.00 | | 586 591.00 |
VP Miscellaneous | 2 280 931.00 | 2 280 931.00 | | 2 280 931.00 |
VQ Other Taxes, Duties, and Similar Debts | 514 367.00 | 514 367.00 | | 514 367.00 |
VS Prepaid expenses | 10 474.00 | 10 474.00 | | 10 474.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 877 996.00 | 2 877 996.00 | | 2 877 996.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 877 946.00 | 877 946.00 | | 877 946.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 33.00 | | | 33.00 |
