| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 53 357.00 | | 53 357.00 | 53 357.00 |
BH Other financial assets | 460.00 | | 460.00 | 460.00 |
BJ TOTAL (I) | 53 817.00 | | 53 817.00 | 53 817.00 |
BX Customers and related accounts | 232 241.00 | 2 349.00 | 229 892.00 | 232 241.00 |
BZ Other receivables | 503 929.00 | | 503 929.00 | 503 929.00 |
CF Cash and cash equivalents | 57 482.00 | | 57 482.00 | 57 482.00 |
CH Prepaid expenses | 6 560.00 | | 6 560.00 | 6 560.00 |
CJ TOTAL (II) | 800 212.00 | 2 349.00 | 797 863.00 | 800 212.00 |
CO Grand total (0 to V) | 854 030.00 | 2 349.00 | 851 680.00 | 854 030.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 75 000.00 | 75 000.00 | | 75 000.00 |
DD Legal reserve (1) | 7 500.00 | 7 500.00 | | 7 500.00 |
DG Other reserves | 475 489.00 | 473 444.00 | | 475 489.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 057.00 | 2 045.00 | | 7 057.00 |
DL TOTAL (I) | 565 047.00 | 557 989.00 | | 565 047.00 |
DX Trade payables and related accounts | 241 596.00 | 201 395.00 | | 241 596.00 |
DY Tax and social security liabilities | 45 036.00 | 36 489.00 | | 45 036.00 |
EC TOTAL (IV) | 286 633.00 | 237 885.00 | | 286 633.00 |
EE Grand total (I to V) | 851 680.00 | 795 875.00 | | 851 680.00 |
EG Accrued income and payables due within one year | | 237 885.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 524 530.00 | | 524 530.00 | 524 530.00 |
FJ Net sales | 524 530.00 | | 524 530.00 | 524 530.00 |
FR Total operating income (I) | | | 524 530.00 | |
FW Other purchases and external expenses | | | 515 554.00 | |
FX Taxes, duties, and similar payments | | | 938.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 516 492.00 | |
GG - OPERATING RESULT (I - II) | | | 8 038.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 673.00 | |
GP Total financial income (V) | | | 1 673.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 673.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 712.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 655.00 | 943.00 | | 2 655.00 |
HL TOTAL REVENUE (I + III + V + VII) | 526 204.00 | 444 177.00 | | 526 204.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 519 147.00 | 442 132.00 | | 519 147.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 057.00 | 2 045.00 | | 7 057.00 |
| |
| 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 | 53 817.00 | | | 53 817.00 |
I3 DECREASES Total Financial Fixed Assets | | | 460.00 | |
I4 DECREASES Grand Total | | | 53 817.00 | |
IO DECREASES Total including other intangible assets | | | 53 357.00 | |
KD ACQUISITIONS Total including other intangible assets | 53 357.00 | | | 53 357.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 460.00 | | | 460.00 |
| |
| 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 | 241 596.00 | 241 596.00 | | 241 596.00 |
UT Other financial assets | 460.00 | | 460.00 | 460.00 |
UX Other trade receivables | 232 241.00 | 232 241.00 | | 232 241.00 |
VP Miscellaneous | 503 929.00 | 503 929.00 | | 503 929.00 |
VQ Other Taxes, Duties, and Similar Debts | 45 036.00 | 45 036.00 | | 45 036.00 |
VS Prepaid expenses | 6 560.00 | 6 560.00 | | 6 560.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 743 190.00 | 742 730.00 | 460.00 | 743 190.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 286 633.00 | 286 633.00 | | 286 633.00 |
