| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 4 800.00 | | 4 800.00 | 4 800.00 |
AT Other tangible assets | 6 446.00 | 1 698.00 | 4 748.00 | 6 446.00 |
BH Other financial assets | 3 700.00 | | 3 700.00 | 3 700.00 |
BJ TOTAL (I) | 14 946.00 | 1 698.00 | 13 248.00 | 14 946.00 |
BX Customers and related accounts | 152 908.00 | 3 194.00 | 149 714.00 | 152 908.00 |
BZ Other receivables | 23 781.00 | | 23 781.00 | 23 781.00 |
CF Cash and cash equivalents | 116 949.00 | | 116 949.00 | 116 949.00 |
CH Prepaid expenses | 256.00 | | 256.00 | 256.00 |
CJ TOTAL (II) | 293 894.00 | 3 194.00 | 290 700.00 | 293 894.00 |
CO Grand total (0 to V) | 308 840.00 | 4 892.00 | 303 948.00 | 308 840.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DH Retained earnings | -30 087.00 | -37 578.00 | | -30 087.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 65 376.00 | 7 491.00 | | 65 376.00 |
DL TOTAL (I) | 135 289.00 | 69 913.00 | | 135 289.00 |
DQ Provisions for Expenses | 954.00 | 1 676.00 | | 954.00 |
DR TOTAL (IV) | 954.00 | 1 676.00 | | 954.00 |
DX Trade payables and related accounts | 81 636.00 | 41 571.00 | | 81 636.00 |
DY Tax and social security liabilities | 84 511.00 | 41 354.00 | | 84 511.00 |
EA Other liabilities | 1 557.00 | 9 926.00 | | 1 557.00 |
EC TOTAL (IV) | 167 705.00 | 92 851.00 | | 167 705.00 |
EE Grand total (I to V) | 303 948.00 | 164 440.00 | | 303 948.00 |
EG Accrued income and payables due within one year | 167 705.00 | 92 851.00 | | 167 705.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 475 299.00 | | 475 299.00 | 475 299.00 |
FJ Net sales | 475 299.00 | | 475 299.00 | 475 299.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 145.00 | |
FR Total operating income (I) | | | 479 444.00 | |
FW Other purchases and external expenses | | | 97 062.00 | |
FX Taxes, duties, and similar payments | | | 1 813.00 | |
FY Salaries and Wages | | | 182 887.00 | |
FZ Social Security Contributions | | | 59 783.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 360.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 3 194.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 954.00 | |
GE Other Expenses | | | 59 605.00 | |
GF Total Operating Expenses (II) | | | 406 658.00 | |
GG - OPERATING RESULT (I - II) | | | 72 786.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 72 786.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 4 523.00 | | |
HD Total exceptional income (VII) | | 4 523.00 | | |
HF Exceptional expenses on capital transactions | | 9 545.00 | | |
HH Total exceptional expenses (VIII) | | 9 545.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -5 023.00 | | |
HK Income tax | 7 410.00 | | | 7 410.00 |
HL TOTAL REVENUE (I + III + V + VII) | 479 444.00 | 249 462.00 | | 479 444.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 414 068.00 | 241 971.00 | | 414 068.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 65 376.00 | 7 491.00 | | 65 376.00 |
| |
| 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 | 7 478.00 | | 7 468.00 | 7 478.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 700.00 | |
I4 DECREASES Grand Total | | | 14 946.00 | |
IO DECREASES Total including other intangible assets | | | 4 800.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 446.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 800.00 | | | 4 800.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 678.00 | | 3 768.00 | 2 678.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 3 700.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 338.00 | 1 360.00 | | 338.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 338.00 | 1 360.00 | | 338.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | 1 676.00 | 954.00 | 1 676.00 | 1 676.00 |
7C Grand total | 1 676.00 | 954.00 | 1 676.00 | 1 676.00 |
UE of which provisions and reversals: - Operating | | 954.00 | 1 676.00 | |
| |
| 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 | 81 636.00 | 81 636.00 | | 81 636.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 557.00 | 1 557.00 | | 1 557.00 |
UT Other financial assets | 3 700.00 | | 3 700.00 | 3 700.00 |
UX Other trade receivables | 152 908.00 | 152 908.00 | | 152 908.00 |
VP Miscellaneous | 23 781.00 | 23 781.00 | | 23 781.00 |
VQ Other Taxes, Duties, and Similar Debts | 84 511.00 | 84 511.00 | | 84 511.00 |
VS Prepaid expenses | 256.00 | 256.00 | | 256.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 180 645.00 | 176 945.00 | 3 700.00 | 180 645.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 167 705.00 | 167 705.00 | | 167 705.00 |
