| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 875 345.00 | 773 761.00 | 1 101 584.00 | 1 875 345.00 |
BH Other financial assets | 14.00 | | 14.00 | 14.00 |
BJ TOTAL (I) | 1 875 359.00 | 773 761.00 | 1 101 598.00 | 1 875 359.00 |
BT Goods | 2 025.00 | | 2 025.00 | 2 025.00 |
BX Customers and related accounts | 152 375.00 | | 152 375.00 | 152 375.00 |
BZ Other receivables | 138 055.00 | | 138 055.00 | 138 055.00 |
CF Cash and cash equivalents | 8 756.00 | | 8 756.00 | 8 756.00 |
CH Prepaid expenses | 16 320.00 | | 16 320.00 | 16 320.00 |
CJ TOTAL (II) | 317 531.00 | | 317 531.00 | 317 531.00 |
CO Grand total (0 to V) | 2 192 890.00 | 773 761.00 | 1 419 128.00 | 2 192 890.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | 250 000.00 | | 250 000.00 |
DD Legal reserve (1) | 25 000.00 | 22 680.00 | | 25 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 158 491.00 | 161 956.00 | | 158 491.00 |
DK Regulated provisions | 1 400.00 | 1 400.00 | | 1 400.00 |
DL TOTAL (I) | 434 891.00 | 436 036.00 | | 434 891.00 |
DU Loans and Debts from Credit Institutions (3) | 750 280.00 | 356 249.00 | | 750 280.00 |
DV Miscellaneous Loans and Financial Debts (4) | 55 780.00 | 111 859.00 | | 55 780.00 |
DX Trade payables and related accounts | 139 484.00 | 179 760.00 | | 139 484.00 |
DY Tax and social security liabilities | 38 693.00 | 43 201.00 | | 38 693.00 |
EC TOTAL (IV) | 984 237.00 | 691 069.00 | | 984 237.00 |
EE Grand total (I to V) | 1 419 128.00 | 1 127 105.00 | | 1 419 128.00 |
EG Accrued income and payables due within one year | 629 194.00 | 387 369.00 | | 629 194.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 5 719.00 | 86.00 | | 5 719.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 1 360 725.00 | |
FJ Net sales | | | 1 360 725.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 1 360 728.00 | |
FW Other purchases and external expenses | | | 874 181.00 | |
FX Taxes, duties, and similar payments | | | 9 205.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 256 913.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 140 300.00 | |
GG - OPERATING RESULT (I - II) | | | 220 428.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 374.00 | |
GP Total financial income (V) | | | 374.00 | |
GR Interest and similar expenses | | | 6 486.00 | |
GU Total financial expenses (VI) | | | 6 486.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 112.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 214 316.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 96 000.00 | | |
HC Reversals of provisions and transfers of expenses | | 96 000.00 | | |
HD Total exceptional income (VII) | | 192 000.00 | | |
HE Exceptional expenses on management operations | 45.00 | | | 45.00 |
HF Exceptional expenses on capital transactions | | 107 320.00 | | |
HH Total exceptional expenses (VIII) | 45.00 | 107 320.00 | | 45.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -45.00 | 84 680.00 | | -45.00 |
HK Income tax | 55 780.00 | 70 574.00 | | 55 780.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 361 102.00 | 1 261 535.00 | | 1 361 102.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 202 611.00 | 1 099 579.00 | | 1 202 611.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 158 491.00 | 161 956.00 | | 158 491.00 |
HP References: Equipment leasing | 290 535.00 | 130 362.00 | | 290 535.00 |
| |
| 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 | 1 204 224.00 | | 671 136.00 | 1 204 224.00 |
I3 DECREASES Total Financial Fixed Assets | | | 14.00 | |
I4 DECREASES Grand Total | | | 1 875 359.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 875 345.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 204 209.00 | | 671 136.00 | 1 204 209.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15.00 | | | 15.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 516 848.00 | 256 913.00 | 773 761.00 | 516 848.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 516 848.00 | 256 913.00 | 773 761.00 | 516 848.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 400.00 | | | 1 400.00 |
| |
| 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 | 139 484.00 | 139 484.00 | | 139 484.00 |
8K Other liabilities (including liabilities related to repo transactions) | 55 780.00 | 55 780.00 | | 55 780.00 |
UT Other financial assets | 14.00 | | 14.00 | 14.00 |
UX Other trade receivables | 152 375.00 | 152 375.00 | | 152 375.00 |
VG Loans with a maturity of up to one year at origin | 5 719.00 | 5 719.00 | | 5 719.00 |
VH Loans with a maturity of more than one year at origin | 744 561.00 | 115 367.00 | 475 921.00 | 744 561.00 |
VJ Loans taken out during the year | 453 100.00 | | | 453 100.00 |
VK Loans repaid during the year | 64 845.00 | | | 64 845.00 |
VP Miscellaneous | 138 055.00 | 138 055.00 | | 138 055.00 |
VQ Other Taxes, Duties, and Similar Debts | 38 693.00 | 38 693.00 | | 38 693.00 |
VS Prepaid expenses | 16 320.00 | 16 320.00 | | 16 320.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 306 764.00 | 306 750.00 | 14.00 | 306 764.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 984 237.00 | 355 043.00 | 475 921.00 | 984 237.00 |
