| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 000.00 | 3 000.00 | | 3 000.00 |
AH Goodwill | 283 300.00 | | 283 300.00 | 283 300.00 |
AT Other tangible assets | 50 519.00 | 43 456.00 | 7 062.00 | 50 519.00 |
BH Other financial assets | 7 611.00 | | 7 611.00 | 7 611.00 |
BJ TOTAL (I) | 344 430.00 | 46 456.00 | 297 973.00 | 344 430.00 |
BX Customers and related accounts | 77 640.00 | 5 465.00 | 72 175.00 | 77 640.00 |
BZ Other receivables | 13 529.00 | | 13 529.00 | 13 529.00 |
CF Cash and cash equivalents | 92 607.00 | | 92 607.00 | 92 607.00 |
CH Prepaid expenses | 4 021.00 | | 4 021.00 | 4 021.00 |
CJ TOTAL (II) | 187 798.00 | 5 465.00 | 182 333.00 | 187 798.00 |
CO Grand total (0 to V) | 532 229.00 | 51 922.00 | 480 307.00 | 532 229.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 191 222.00 | 147 850.00 | | 191 222.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 659.00 | 43 372.00 | | 15 659.00 |
DL TOTAL (I) | 217 882.00 | 202 222.00 | | 217 882.00 |
DU Loans and Debts from Credit Institutions (3) | 52 256.00 | 92 921.00 | | 52 256.00 |
DV Miscellaneous Loans and Financial Debts (4) | 102 169.00 | 62 921.00 | | 102 169.00 |
DX Trade payables and related accounts | 39 232.00 | 49 095.00 | | 39 232.00 |
DY Tax and social security liabilities | 68 765.00 | 98 705.00 | | 68 765.00 |
EC TOTAL (IV) | 262 424.00 | 303 645.00 | | 262 424.00 |
EE Grand total (I to V) | 480 307.00 | 505 867.00 | | 480 307.00 |
EG Accrued income and payables due within one year | 251 844.00 | 251 388.00 | | 251 844.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 609 460.00 | | 609 460.00 | 609 460.00 |
FJ Net sales | 609 460.00 | | 609 460.00 | 609 460.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 320.00 | |
FR Total operating income (I) | | | 610 780.00 | |
FU Purchases of raw materials and other supplies | | | 1 813.00 | |
FW Other purchases and external expenses | | | 218 114.00 | |
FX Taxes, duties, and similar payments | | | 5 325.00 | |
FY Salaries and Wages | | | 317 547.00 | |
FZ Social Security Contributions | | | 43 894.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 693.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 905.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 591 295.00 | |
GG - OPERATING RESULT (I - II) | | | 19 485.00 | |
GR Interest and similar expenses | | | 1 829.00 | |
GU Total financial expenses (VI) | | | 1 829.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 829.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 655.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 996.00 | 6 387.00 | | 1 996.00 |
HL TOTAL REVENUE (I + III + V + VII) | 610 780.00 | 644 232.00 | | 610 780.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 595 121.00 | 600 860.00 | | 595 121.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 659.00 | 43 372.00 | | 15 659.00 |
| |
| 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 | 344 430.00 | | | 344 430.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 611.00 | |
I4 DECREASES Grand Total | | | 344 430.00 | |
IO DECREASES Total including other intangible assets | | | 286 300.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 50 519.00 | |
KD ACQUISITIONS Total including other intangible assets | 286 300.00 | | | 286 300.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 50 519.00 | | | 50 519.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 611.00 | | | 7 611.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 43 762.00 | 2 693.00 | | 43 762.00 |
PE DEPRECIATION Total including other intangible assets | 3 000.00 | | | 3 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 40 762.00 | 2 693.00 | | 40 762.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 3 559.00 | 1 905.00 | | 3 559.00 |
7B Total provisions for depreciation | 3 559.00 | 1 905.00 | | 3 559.00 |
7C Grand total | 3 559.00 | 1 905.00 | | 3 559.00 |
UE of which provisions and reversals: - Operating | | 1 905.00 | | |
| |
| 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 | 39 232.00 | 39 232.00 | | 39 232.00 |
8C Staff and Related Accounts | 29 110.00 | 29 110.00 | | 29 110.00 |
8D Social Security and Other Social Organizations | 22 397.00 | 22 397.00 | | 22 397.00 |
UT Other financial assets | 7 611.00 | 7 611.00 | | 7 611.00 |
UX Other trade receivables | 71 082.00 | 71 082.00 | | 71 082.00 |
VA Doubtful or disputed receivables | 6 558.00 | 6 558.00 | | 6 558.00 |
VB VAT | 461.00 | 461.00 | | 461.00 |
VH Loans with a maturity of more than one year at origin | 52 256.00 | 41 676.00 | 10 580.00 | 52 256.00 |
VI Group and Associates | 102 169.00 | 102 169.00 | | 102 169.00 |
VK Loans repaid during the year | 40 664.00 | | | 40 664.00 |
VM Income taxes | 13 068.00 | 13 068.00 | | 13 068.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 706.00 | 1 706.00 | | 1 706.00 |
VS Prepaid expenses | 4 021.00 | 4 021.00 | | 4 021.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 102 802.00 | 102 802.00 | | 102 802.00 |
VW VAT | 15 550.00 | 15 550.00 | | 15 550.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 262 424.00 | 251 844.00 | 10 580.00 | 262 424.00 |
