| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 170 583.00 | 170 583.00 | | 170 583.00 |
BH Other financial assets | 30 000.00 | | 30 000.00 | 30 000.00 |
BJ TOTAL (I) | 830 529.00 | 170 583.00 | 659 947.00 | 830 529.00 |
BX Customers and related accounts | 358 687.00 | 17 383.00 | 341 304.00 | 358 687.00 |
BZ Other receivables | 30 127.00 | | 30 127.00 | 30 127.00 |
CF Cash and cash equivalents | 289 012.00 | | 289 012.00 | 289 012.00 |
CH Prepaid expenses | 9 600.00 | | 9 600.00 | 9 600.00 |
CJ TOTAL (II) | 687 424.00 | 17 383.00 | 670 041.00 | 687 424.00 |
CO Grand total (0 to V) | 1 517 953.00 | 187 966.00 | 1 329 987.00 | 1 517 953.00 |
CS Evaluated investments - equity method | 629 947.00 | | 629 947.00 | 629 947.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DE Statutory or contractual reserves | 40 000.00 | 40 000.00 | | 40 000.00 |
DH Retained earnings | 537 271.00 | 515 693.00 | | 537 271.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 521.00 | 21 578.00 | | 33 521.00 |
DL TOTAL (I) | 775 793.00 | 742 271.00 | | 775 793.00 |
DP Provisions for Risks | 47 478.00 | 47 478.00 | | 47 478.00 |
DQ Provisions for Expenses | 7 614.00 | 7 614.00 | | 7 614.00 |
DR TOTAL (IV) | 55 092.00 | 55 092.00 | | 55 092.00 |
DV Miscellaneous Loans and Financial Debts (4) | 210 125.00 | 176 125.00 | | 210 125.00 |
DX Trade payables and related accounts | 71 150.00 | 85 961.00 | | 71 150.00 |
DY Tax and social security liabilities | 149 882.00 | 168 229.00 | | 149 882.00 |
EA Other liabilities | 67 945.00 | 118 284.00 | | 67 945.00 |
EC TOTAL (IV) | 499 103.00 | 548 599.00 | | 499 103.00 |
EE Grand total (I to V) | 1 329 987.00 | 1 345 962.00 | | 1 329 987.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 536 288.00 | |
FJ Net sales | | | 536 288.00 | |
FQ Other income | | | 18 306.00 | |
FR Total operating income (I) | | | 554 594.00 | |
FW Other purchases and external expenses | | | 271 643.00 | |
FX Taxes, duties, and similar payments | | | 4 932.00 | |
FY Salaries and Wages | | | 187 628.00 | |
FZ Social Security Contributions | | | 69 107.00 | |
GE Other Expenses | | | 360.00 | |
GF Total Operating Expenses (II) | | | 533 669.00 | |
GG - OPERATING RESULT (I - II) | | | 20 924.00 | |
GP Total financial income (V) | | | | |
GU Total financial expenses (VI) | | | 97.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -97.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 828.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 16 794.00 | 150 000.00 | | 16 794.00 |
HH Total exceptional expenses (VIII) | 180.00 | 165 090.00 | | 180.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 16 614.00 | -15 090.00 | | 16 614.00 |
HK Income tax | 3 920.00 | 1 677.00 | | 3 920.00 |
HL TOTAL REVENUE (I + III + V + VII) | 571 388.00 | 693 708.00 | | 571 388.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 537 867.00 | 672 130.00 | | 537 867.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 521.00 | 21 578.00 | | 33 521.00 |
| |
| 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 | 830 529.00 | | | 830 529.00 |
I3 DECREASES Total Financial Fixed Assets | | | 659 947.00 | |
I4 DECREASES Grand Total | | | 830 529.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 170 583.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 170 583.00 | | | 170 583.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 659 947.00 | | | 659 947.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 170 583.00 | | | 170 583.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 170 583.00 | | | 170 583.00 |
