| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 3 000.00 | | 3 000.00 | 3 000.00 |
AR Technical installations, industrial equipment and tools | 1 967.00 | 1 967.00 | | 1 967.00 |
AT Other tangible assets | 12 686.00 | 10 319.00 | 2 367.00 | 12 686.00 |
BH Other financial assets | 1 267.00 | | 1 267.00 | 1 267.00 |
BJ TOTAL (I) | 18 920.00 | 12 286.00 | 6 634.00 | 18 920.00 |
BX Customers and related accounts | 124 196.00 | | 124 196.00 | 124 196.00 |
BZ Other receivables | 6 726.00 | | 6 726.00 | 6 726.00 |
CD Marketable securities | 20.00 | | 20.00 | 20.00 |
CF Cash and cash equivalents | 107 725.00 | | 107 725.00 | 107 725.00 |
CH Prepaid expenses | 1 754.00 | | 1 754.00 | 1 754.00 |
CJ TOTAL (II) | 240 422.00 | | 240 422.00 | 240 422.00 |
CO Grand total (0 to V) | 259 342.00 | 12 286.00 | 247 056.00 | 259 342.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | 6 000.00 | | 6 000.00 |
DD Legal reserve (1) | 600.00 | 600.00 | | 600.00 |
DG Other reserves | 70 000.00 | 20 000.00 | | 70 000.00 |
DH Retained earnings | 1 170.00 | 19 465.00 | | 1 170.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 41 128.00 | 32 305.00 | | 41 128.00 |
DL TOTAL (I) | 118 899.00 | 78 370.00 | | 118 899.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 611.00 | 14 838.00 | | 17 611.00 |
DX Trade payables and related accounts | 67 956.00 | 83 230.00 | | 67 956.00 |
DY Tax and social security liabilities | 42 590.00 | 60 695.00 | | 42 590.00 |
EC TOTAL (IV) | 128 157.00 | 158 763.00 | | 128 157.00 |
EE Grand total (I to V) | 247 056.00 | 237 133.00 | | 247 056.00 |
EG Accrued income and payables due within one year | 128 157.00 | 158 763.00 | | 128 157.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 439 281.00 | | 439 281.00 | 439 281.00 |
FJ Net sales | 439 281.00 | | 439 281.00 | 439 281.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 176.00 | |
FQ Other income | | | 2 474.00 | |
FR Total operating income (I) | | | 441 931.00 | |
FU Purchases of raw materials and other supplies | | | 421.00 | |
FW Other purchases and external expenses | | | 276 458.00 | |
FX Taxes, duties, and similar payments | | | 1 245.00 | |
FY Salaries and Wages | | | 84 154.00 | |
FZ Social Security Contributions | | | 28 352.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 056.00 | |
GE Other Expenses | | | 877.00 | |
GF Total Operating Expenses (II) | | | 392 564.00 | |
GG - OPERATING RESULT (I - II) | | | 49 367.00 | |
GL Other interest and similar income | | | 56.00 | |
GP Total financial income (V) | | | 56.00 | |
GR Interest and similar expenses | | | 3.00 | |
GU Total financial expenses (VI) | | | 3.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 53.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 420.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 176.00 | 3 689.00 | | 176.00 |
A2 TOTAL ASSETS | 24 516.00 | 27 677.00 | | 24 516.00 |
A4 Equity method investments | 840.00 | | | 840.00 |
HB Exceptional income from capital transactions | 820.00 | | | 820.00 |
HD Total exceptional income (VII) | 820.00 | | | 820.00 |
HE Exceptional expenses on management operations | | 232.00 | | |
HH Total exceptional expenses (VIII) | | 232.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 820.00 | -232.00 | | 820.00 |
HK Income tax | 9 112.00 | 5 785.00 | | 9 112.00 |
HL TOTAL REVENUE (I + III + V + VII) | 442 807.00 | 343 767.00 | | 442 807.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 401 679.00 | 311 462.00 | | 401 679.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 41 128.00 | 32 305.00 | | 41 128.00 |
| |
| 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 | 17 315.00 | | 3 084.00 | 17 315.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 267.00 | |
I4 DECREASES Grand Total | | 1 479.00 | 18 920.00 | |
IO DECREASES Total including other intangible assets | | | 3 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 479.00 | 14 653.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 000.00 | | | 3 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 069.00 | | 3 063.00 | 13 069.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 246.00 | | 20.00 | 1 246.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 709.00 | 1 056.00 | 1 479.00 | 12 709.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 709.00 | 1 056.00 | 1 479.00 | 12 709.00 |
| |
| 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 | 67 956.00 | 67 956.00 | | 67 956.00 |
8D Social Security and Other Social Organizations | 15 607.00 | 15 607.00 | | 15 607.00 |
8E Income Taxes | 3 336.00 | 3 336.00 | | 3 336.00 |
UT Other financial assets | 1 267.00 | | 1 267.00 | 1 267.00 |
UX Other trade receivables | 124 196.00 | 124 196.00 | | 124 196.00 |
VB VAT | 5 906.00 | 5 906.00 | | 5 906.00 |
VI Group and Associates | 17 611.00 | 17 611.00 | | 17 611.00 |
VQ Other Taxes, Duties, and Similar Debts | 730.00 | 730.00 | | 730.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 820.00 | 820.00 | | 820.00 |
VS Prepaid expenses | 1 754.00 | 1 754.00 | | 1 754.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 133 943.00 | 132 676.00 | 1 267.00 | 133 943.00 |
VW VAT | 22 917.00 | 22 917.00 | | 22 917.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 128 157.00 | 128 157.00 | | 128 157.00 |
