| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 840.00 | | 840.00 | 840.00 |
AT Other tangible assets | 510.00 | 383.00 | 127.00 | 510.00 |
BJ TOTAL (I) | 52 066.00 | 383.00 | 51 683.00 | 52 066.00 |
BX Customers and related accounts | 121 973.00 | | 121 973.00 | 121 973.00 |
BZ Other receivables | 161 743.00 | | 161 743.00 | 161 743.00 |
CF Cash and cash equivalents | 348 173.00 | | 348 173.00 | 348 173.00 |
CH Prepaid expenses | 397.00 | | 397.00 | 397.00 |
CJ TOTAL (II) | 632 287.00 | | 632 287.00 | 632 287.00 |
CO Grand total (0 to V) | 684 353.00 | 383.00 | 683 970.00 | 684 353.00 |
CS Evaluated investments - equity method | 50 716.00 | | 50 716.00 | 50 716.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 159 082.00 | 224 037.00 | | 159 082.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 381 633.00 | 135 045.00 | | 381 633.00 |
DL TOTAL (I) | 549 515.00 | 367 882.00 | | 549 515.00 |
DU Loans and Debts from Credit Institutions (3) | 240.00 | 232.00 | | 240.00 |
DV Miscellaneous Loans and Financial Debts (4) | 885.00 | 403.00 | | 885.00 |
DX Trade payables and related accounts | 2 606.00 | 2 573.00 | | 2 606.00 |
DY Tax and social security liabilities | 66 430.00 | 125 839.00 | | 66 430.00 |
EA Other liabilities | 64 294.00 | 8 114.00 | | 64 294.00 |
EC TOTAL (IV) | 134 455.00 | 137 161.00 | | 134 455.00 |
EE Grand total (I to V) | 683 970.00 | 505 044.00 | | 683 970.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 872 478.00 | |
FJ Net sales | | | 872 478.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 29 567.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 902 045.00 | |
FW Other purchases and external expenses | | | 152 587.00 | |
FX Taxes, duties, and similar payments | | | 64 387.00 | |
FY Salaries and Wages | | | 707 989.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 170.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 925 134.00 | |
GG - OPERATING RESULT (I - II) | | | -23 089.00 | |
GP Total financial income (V) | | | 433 169.00 | |
GU Total financial expenses (VI) | | | 481.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 432 688.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 409 599.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 10 500.00 | | |
HH Total exceptional expenses (VIII) | 10 000.00 | 10 017.00 | | 10 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10 000.00 | 483.00 | | -10 000.00 |
HK Income tax | 17 966.00 | 57 185.00 | | 17 966.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 335 214.00 | 1 096 237.00 | | 1 335 214.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 953 581.00 | 961 192.00 | | 953 581.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 381 633.00 | 135 045.00 | | 381 633.00 |
| |
| 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 | 51 066.00 | | 1 000.00 | 51 066.00 |
I3 DECREASES Total Financial Fixed Assets | | | 50 716.00 | |
I4 DECREASES Grand Total | | | 52 066.00 | |
IO DECREASES Total including other intangible assets | | | 840.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 510.00 | |
KD ACQUISITIONS Total including other intangible assets | 840.00 | | | 840.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 510.00 | | | 510.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 49 716.00 | | 1 000.00 | 49 716.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 213.00 | 170.00 | | 213.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 213.00 | 170.00 | | 213.00 |
| |
| 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 | 2 606.00 | 2 606.00 | | 2 606.00 |
8K Other liabilities (including liabilities related to repo transactions) | 65 179.00 | 65 179.00 | | 65 179.00 |
UX Other trade receivables | 121 973.00 | 121 973.00 | | 121 973.00 |
VG Loans with a maturity of up to one year at origin | 240.00 | 240.00 | | 240.00 |
VP Miscellaneous | 161 744.00 | 161 744.00 | | 161 744.00 |
VQ Other Taxes, Duties, and Similar Debts | 66 430.00 | 66 430.00 | | 66 430.00 |
VS Prepaid expenses | 397.00 | 397.00 | | 397.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 284 114.00 | 284 114.00 | | 284 114.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 134 455.00 | 134 455.00 | | 134 455.00 |
