| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | | | 1.00 | |
BH Other financial assets | | | 2 539.00 | |
BJ TOTAL (I) | | | 2 540.00 | |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | | | 405 641.00 | |
BZ Other receivables | | | 177 639.00 | |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | | | 210.00 | |
CJ TOTAL (II) | | | 583 489.00 | |
CO Grand total (0 to V) | | | 586 030.00 | |
| |
| 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) | 4 664.00 | 4 664.00 | | 4 664.00 |
DG Other reserves | 88 613.00 | 88 613.00 | | 88 613.00 |
DH Retained earnings | -87 471.00 | -53 840.00 | | -87 471.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 240.00 | -33 631.00 | | 12 240.00 |
DL TOTAL (I) | 118 045.00 | 105 806.00 | | 118 045.00 |
DP Provisions for Risks | 6 735.00 | 6 735.00 | | 6 735.00 |
DR TOTAL (IV) | 6 735.00 | 6 735.00 | | 6 735.00 |
DU Loans and Debts from Credit Institutions (3) | 102.00 | | | 102.00 |
DX Trade payables and related accounts | 45 096.00 | 46 166.00 | | 45 096.00 |
DY Tax and social security liabilities | 190 954.00 | 101 249.00 | | 190 954.00 |
EA Other liabilities | 225 096.00 | 421 159.00 | | 225 096.00 |
EC TOTAL (IV) | 461 249.00 | 568 574.00 | | 461 249.00 |
EE Grand total (I to V) | 586 030.00 | 681 114.00 | | 586 030.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 578 142.00 | |
FJ Net sales | | | 578 142.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | -9 192.00 | |
FQ Other income | | | 4 921.00 | |
FR Total operating income (I) | | | 573 871.00 | |
FW Other purchases and external expenses | | | 111 991.00 | |
FX Taxes, duties, and similar payments | | | 5 627.00 | |
FY Salaries and Wages | | | 298 300.00 | |
FZ Social Security Contributions | | | 111 816.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 30 451.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 524.00 | |
GF Total Operating Expenses (II) | | | 558 708.00 | |
GG - OPERATING RESULT (I - II) | | | 15 163.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 653.00 | |
GP Total financial income (V) | | | 1 653.00 | |
GR Interest and similar expenses | | | 4 576.00 | |
GU Total financial expenses (VI) | | | 4 576.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 923.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 240.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 575 523.00 | 276 800.00 | | 575 523.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 563 284.00 | 310 431.00 | | 563 284.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 240.00 | -33 631.00 | | 12 240.00 |
| |
| 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 | 44 594.00 | | 689.00 | 44 594.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 539.00 | |
I4 DECREASES Grand Total | | 689.00 | 44 594.00 | |
IO DECREASES Total including other intangible assets | | 372.00 | 41 926.00 | |
IY DECREASES Total Tangible Fixed Assets | | 317.00 | 129.00 | |
KD ACQUISITIONS Total including other intangible assets | 41 926.00 | | 372.00 | 41 926.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 129.00 | | 317.00 | 129.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 539.00 | | | 2 539.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 42 054.00 | | | 42 054.00 |
PE DEPRECIATION Total including other intangible assets | 41 925.00 | | | 41 925.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 129.00 | | | 129.00 |
| |
| 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 | 45 096.00 | 45 096.00 | | 45 096.00 |
8C Staff and Related Accounts | 30 439.00 | 30 439.00 | | 30 439.00 |
8D Social Security and Other Social Organizations | 81 344.00 | 81 344.00 | | 81 344.00 |
8K Other liabilities (including liabilities related to repo transactions) | 225 096.00 | 225 096.00 | | 225 096.00 |
UT Other financial assets | 2 539.00 | | 2 539.00 | 2 539.00 |
UX Other trade receivables | 435 397.00 | 435 397.00 | | 435 397.00 |
UY Staff and related accounts | 179.00 | 179.00 | | 179.00 |
VA Doubtful or disputed receivables | 4 236.00 | | 4 236.00 | 4 236.00 |
VB VAT | 8 714.00 | 8 714.00 | | 8 714.00 |
VH Loans with a maturity of more than one year at origin | 102.00 | 102.00 | | 102.00 |
VM Income taxes | 47 545.00 | 47 545.00 | | 47 545.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 175.00 | 5 175.00 | | 5 175.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 121 201.00 | 121 201.00 | | 121 201.00 |
VS Prepaid expenses | 210.00 | 210.00 | | 210.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 620 021.00 | 613 246.00 | 6 775.00 | 620 021.00 |
VW VAT | 73 997.00 | 73 997.00 | | 73 997.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 461 249.00 | 461 249.00 | | 461 249.00 |
