| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 925.00 | 925.00 | | 925.00 |
AH Goodwill | 139 000.00 | | 139 000.00 | 139 000.00 |
AR Technical installations, industrial equipment and tools | 2 890.00 | 787.00 | 2 103.00 | 2 890.00 |
AT Other tangible assets | 34 506.00 | 34 506.00 | | 34 506.00 |
BH Other financial assets | 400.00 | | 400.00 | 400.00 |
BJ TOTAL (I) | 177 721.00 | 36 217.00 | 141 503.00 | 177 721.00 |
BX Customers and related accounts | 40 121.00 | | 40 121.00 | 40 121.00 |
BZ Other receivables | 11 092.00 | | 11 092.00 | 11 092.00 |
CF Cash and cash equivalents | 1 407.00 | | 1 407.00 | 1 407.00 |
CH Prepaid expenses | 4 485.00 | | 4 485.00 | 4 485.00 |
CJ TOTAL (II) | 57 104.00 | | 57 104.00 | 57 104.00 |
CO Grand total (0 to V) | 234 825.00 | 36 217.00 | 198 608.00 | 234 825.00 |
CW Deferred expenses or loan issuance costs | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | | | 2 000.00 |
DG Other reserves | 36 773.00 | | | 36 773.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 773.00 | | | 16 773.00 |
DL TOTAL (I) | 75 546.00 | | | 75 546.00 |
DU Loans and Debts from Credit Institutions (3) | 33 549.00 | | | 33 549.00 |
DV Miscellaneous Loans and Financial Debts (4) | 42 572.00 | | | 42 572.00 |
DX Trade payables and related accounts | 17 486.00 | | | 17 486.00 |
DY Tax and social security liabilities | 29 454.00 | | | 29 454.00 |
EC TOTAL (IV) | 123 061.00 | | | 123 061.00 |
EE Grand total (I to V) | 198 608.00 | | | 198 608.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 26 027.00 | | | 26 027.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 280 501.00 | | 280 501.00 | 280 501.00 |
FJ Net sales | 280 501.00 | | 280 501.00 | 280 501.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 11 873.00 | |
FQ Other income | | | 431.00 | |
FR Total operating income (I) | | | 292 804.00 | |
FW Other purchases and external expenses | | | 82 461.00 | |
FX Taxes, duties, and similar payments | | | 4 827.00 | |
FY Salaries and Wages | | | 164 843.00 | |
FZ Social Security Contributions | | | 16 492.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 174.00 | |
GE Other Expenses | | | 16.00 | |
GF Total Operating Expenses (II) | | | 271 814.00 | |
GG - OPERATING RESULT (I - II) | | | 20 991.00 | |
GR Interest and similar expenses | | | 2 673.00 | |
GU Total financial expenses (VI) | | | 2 673.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 673.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 318.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 11 873.00 | | | 11 873.00 |
HA Exceptional income from management transactions | 286.00 | | | 286.00 |
HD Total exceptional income (VII) | 286.00 | | | 286.00 |
HE Exceptional expenses on management operations | 166.00 | | | 166.00 |
HH Total exceptional expenses (VIII) | 166.00 | | | 166.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 120.00 | | | 120.00 |
HK Income tax | 1 665.00 | | | 1 665.00 |
HL TOTAL REVENUE (I + III + V + VII) | 293 090.00 | | | 293 090.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 276 317.00 | | | 276 317.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 773.00 | | | 16 773.00 |
| |
| 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 | 176 516.00 | | 1 205.00 | 176 516.00 |
I3 DECREASES Total Financial Fixed Assets | | | 400.00 | |
I4 DECREASES Grand Total | | | 177 721.00 | |
IO DECREASES Total including other intangible assets | | | 139 925.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 37 396.00 | |
KD ACQUISITIONS Total including other intangible assets | 139 925.00 | | | 139 925.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 36 191.00 | | 1 205.00 | 36 191.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 400.00 | | | 400.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 33 043.00 | 3 174.00 | | 33 043.00 |
PE DEPRECIATION Total including other intangible assets | 925.00 | | | 925.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 32 118.00 | 3 174.00 | | 32 118.00 |
| |
| 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 | 17 486.00 | 17 486.00 | | 17 486.00 |
8C Staff and Related Accounts | 12 397.00 | 12 397.00 | | 12 397.00 |
8D Social Security and Other Social Organizations | 7 002.00 | 7 002.00 | | 7 002.00 |
UT Other financial assets | 400.00 | | 400.00 | 400.00 |
UX Other trade receivables | 40 121.00 | 40 121.00 | | 40 121.00 |
VB VAT | 4 653.00 | 4 653.00 | | 4 653.00 |
VG Loans with a maturity of up to one year at origin | 26 027.00 | 26 027.00 | | 26 027.00 |
VH Loans with a maturity of more than one year at origin | 7 522.00 | 7 522.00 | | 7 522.00 |
VI Group and Associates | 42 572.00 | 42 572.00 | | 42 572.00 |
VM Income taxes | 3 207.00 | 3 207.00 | | 3 207.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 505.00 | 2 505.00 | | 2 505.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 232.00 | 3 232.00 | | 3 232.00 |
VS Prepaid expenses | 4 485.00 | 4 485.00 | | 4 485.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 56 098.00 | 55 698.00 | 400.00 | 56 098.00 |
VW VAT | 7 550.00 | 7 550.00 | | 7 550.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 123 061.00 | 123 061.00 | | 123 061.00 |
