| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 15 945.00 | 15 795.00 | 150.00 | 15 945.00 |
AT Other tangible assets | 2 376.00 | 2 219.00 | 157.00 | 2 376.00 |
BJ TOTAL (I) | 18 322.00 | 18 014.00 | 307.00 | 18 322.00 |
BX Customers and related accounts | 85 588.00 | 2 210.00 | 83 378.00 | 85 588.00 |
BZ Other receivables | 137 229.00 | | 137 229.00 | 137 229.00 |
CF Cash and cash equivalents | 6 834.00 | | 6 834.00 | 6 834.00 |
CH Prepaid expenses | 1 875.00 | | 1 875.00 | 1 875.00 |
CJ TOTAL (II) | 231 526.00 | 2 210.00 | 229 316.00 | 231 526.00 |
CO Grand total (0 to V) | 249 848.00 | 20 224.00 | 229 624.00 | 249 848.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 2 131.00 | 2 131.00 | | 2 131.00 |
DG Other reserves | 58 145.00 | 60 773.00 | | 58 145.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 479.00 | -2 628.00 | | 49 479.00 |
DL TOTAL (I) | 119 755.00 | 70 276.00 | | 119 755.00 |
DU Loans and Debts from Credit Institutions (3) | | 25.00 | | |
DW Advances and down payments received on current orders | 1 092.00 | | | 1 092.00 |
DX Trade payables and related accounts | 69 910.00 | 201 883.00 | | 69 910.00 |
DY Tax and social security liabilities | 37 867.00 | 31 854.00 | | 37 867.00 |
EB Prepaid income (2) | 1 000.00 | 6 000.00 | | 1 000.00 |
EC TOTAL (IV) | 109 869.00 | 239 762.00 | | 109 869.00 |
EE Grand total (I to V) | 229 624.00 | 310 038.00 | | 229 624.00 |
EG Accrued income and payables due within one year | 109 869.00 | 239 762.00 | | 109 869.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 25.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 397 792.00 | | 397 792.00 | 397 792.00 |
FJ Net sales | 397 792.00 | | 397 792.00 | 397 792.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 397 792.00 | |
FW Other purchases and external expenses | | | 325 149.00 | |
FX Taxes, duties, and similar payments | | | 1 601.00 | |
FY Salaries and Wages | | | 35.00 | |
FZ Social Security Contributions | | | 1 007.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 026.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 2 210.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 331 031.00 | |
GG - OPERATING RESULT (I - II) | | | 66 762.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 215.00 | |
GP Total financial income (V) | | | 1 215.00 | |
GR Interest and similar expenses | | | 395.00 | |
GU Total financial expenses (VI) | | | 395.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 820.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 67 582.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 007.00 | 1 193.00 | | 1 007.00 |
HA Exceptional income from management transactions | 117.00 | | | 117.00 |
HD Total exceptional income (VII) | 117.00 | | | 117.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 117.00 | | | 117.00 |
HK Income tax | 18 220.00 | | | 18 220.00 |
HL TOTAL REVENUE (I + III + V + VII) | 399 125.00 | 388 189.00 | | 399 125.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 349 646.00 | 390 816.00 | | 349 646.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 479.00 | -2 628.00 | | 49 479.00 |
| |
| 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 | 20 783.00 | | | 20 783.00 |
I4 DECREASES Grand Total | | 2 462.00 | 18 322.00 | |
IO DECREASES Total including other intangible assets | | | 15 945.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 462.00 | 2 376.00 | |
KD ACQUISITIONS Total including other intangible assets | 15 945.00 | | | 15 945.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 838.00 | | | 4 838.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 19 450.00 | 1 025.00 | 2 461.00 | 19 450.00 |
PE DEPRECIATION Total including other intangible assets | 14 976.00 | 819.00 | | 14 976.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 474.00 | 206.00 | 2 461.00 | 4 474.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | | 2 210.00 | | |
7B Total provisions for depreciation | | 2 210.00 | | |
7C Grand total | | 2 210.00 | | |
UE of which provisions and reversals: - Operating | | 2 210.00 | | |
| |
| 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 | 69 910.00 | 69 910.00 | | 69 910.00 |
8E Income Taxes | 18 220.00 | 18 220.00 | | 18 220.00 |
8L Deferred income | 1 000.00 | 1 000.00 | | 1 000.00 |
UX Other trade receivables | 82 936.00 | 82 936.00 | | 82 936.00 |
VA Doubtful or disputed receivables | 2 652.00 | 2 652.00 | | 2 652.00 |
VB VAT | 6 160.00 | 6 160.00 | | 6 160.00 |
VC Group and associates | 131 068.00 | 131 068.00 | | 131 068.00 |
VS Prepaid expenses | 1 875.00 | 1 875.00 | | 1 875.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 224 691.00 | 224 691.00 | | 224 691.00 |
VW VAT | 19 647.00 | 19 647.00 | | 19 647.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 108 777.00 | 108 777.00 | | 108 777.00 |
