| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 38 000.00 | | 38 000.00 | 38 000.00 |
AR Technical installations, industrial equipment and tools | 36 420.00 | 18 615.00 | 17 804.00 | 36 420.00 |
AT Other tangible assets | 11 672.00 | 3 060.00 | 8 612.00 | 11 672.00 |
BH Other financial assets | 880.00 | | 880.00 | 880.00 |
BJ TOTAL (I) | 86 972.00 | 21 676.00 | 65 296.00 | 86 972.00 |
BX Customers and related accounts | 279 211.00 | 76 493.00 | 202 718.00 | 279 211.00 |
BZ Other receivables | 43 508.00 | | 43 508.00 | 43 508.00 |
CF Cash and cash equivalents | 101 933.00 | | 101 933.00 | 101 933.00 |
CH Prepaid expenses | 781.00 | | 781.00 | 781.00 |
CJ TOTAL (II) | 425 434.00 | 76 493.00 | 348 941.00 | 425 434.00 |
CO Grand total (0 to V) | 512 406.00 | 98 169.00 | 414 237.00 | 512 406.00 |
CP Shares due in less than one year | 880.00 | | | 880.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 170 930.00 | 155 570.00 | | 170 930.00 |
DH Retained earnings | 26.00 | 22.00 | | 26.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 39 254.00 | 15 364.00 | | 39 254.00 |
DL TOTAL (I) | 265 210.00 | 225 956.00 | | 265 210.00 |
DV Miscellaneous Loans and Financial Debts (4) | 74 526.00 | 94 891.00 | | 74 526.00 |
DX Trade payables and related accounts | 15 459.00 | 31 759.00 | | 15 459.00 |
DY Tax and social security liabilities | 50 495.00 | 52 556.00 | | 50 495.00 |
EA Other liabilities | 8 547.00 | 8 547.00 | | 8 547.00 |
EC TOTAL (IV) | 149 027.00 | 187 752.00 | | 149 027.00 |
EE Grand total (I to V) | 414 237.00 | 413 708.00 | | 414 237.00 |
EG Accrued income and payables due within one year | 149 027.00 | 187 752.00 | | 149 027.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 623 082.00 | | 623 082.00 | 623 082.00 |
FJ Net sales | 623 082.00 | | 623 082.00 | 623 082.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 29.00 | |
FR Total operating income (I) | | | 623 111.00 | |
FU Purchases of raw materials and other supplies | | | 74 562.00 | |
FW Other purchases and external expenses | | | 168 001.00 | |
FX Taxes, duties, and similar payments | | | 4 047.00 | |
FY Salaries and Wages | | | 275 525.00 | |
FZ Social Security Contributions | | | 43 337.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 444.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 1 098.00 | |
GF Total Operating Expenses (II) | | | 575 015.00 | |
GG - OPERATING RESULT (I - II) | | | 48 096.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 48 096.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 3 163.00 | 730.00 | | 3 163.00 |
HH Total exceptional expenses (VIII) | 3 163.00 | 730.00 | | 3 163.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 163.00 | -730.00 | | -3 163.00 |
HK Income tax | 5 679.00 | 1 393.00 | | 5 679.00 |
HL TOTAL REVENUE (I + III + V + VII) | 623 111.00 | 621 304.00 | | 623 111.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 583 857.00 | 605 940.00 | | 583 857.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 39 254.00 | 15 364.00 | | 39 254.00 |
| |
| 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 | 61 159.00 | | 25 813.00 | 61 159.00 |
I3 DECREASES Total Financial Fixed Assets | | | 880.00 | |
I4 DECREASES Grand Total | | | 86 972.00 | |
IO DECREASES Total including other intangible assets | | | 38 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 48 092.00 | |
KD ACQUISITIONS Total including other intangible assets | 38 000.00 | | | 38 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 22 279.00 | | 25 813.00 | 22 279.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 880.00 | | | 880.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 232.00 | 8 444.00 | | 13 232.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 232.00 | 8 444.00 | | 13 232.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 76 493.00 | | | 76 493.00 |
7B Total provisions for depreciation | 76 493.00 | | | 76 493.00 |
7C Grand total | 76 493.00 | | | 76 493.00 |
| |
| 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 | 15 459.00 | 15 459.00 | | 15 459.00 |
8C Staff and Related Accounts | 15 114.00 | 15 114.00 | | 15 114.00 |
8D Social Security and Other Social Organizations | 14 741.00 | 14 741.00 | | 14 741.00 |
8E Income Taxes | 4 536.00 | 4 536.00 | | 4 536.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 547.00 | 8 547.00 | | 8 547.00 |
UT Other financial assets | 880.00 | 880.00 | | 880.00 |
UX Other trade receivables | 190 157.00 | 190 157.00 | | 190 157.00 |
VA Doubtful or disputed receivables | 89 054.00 | 89 054.00 | | 89 054.00 |
VB VAT | 33 274.00 | 33 274.00 | | 33 274.00 |
VI Group and Associates | 74 526.00 | 74 526.00 | | 74 526.00 |
VP Miscellaneous | 10 234.00 | 10 234.00 | | 10 234.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 323.00 | 2 323.00 | | 2 323.00 |
VS Prepaid expenses | 781.00 | 781.00 | | 781.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 324 381.00 | 324 381.00 | | 324 381.00 |
VW VAT | 13 780.00 | 13 780.00 | | 13 780.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 149 027.00 | 149 027.00 | | 149 027.00 |
