| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 190.00 | 3 190.00 | | 3 190.00 |
AT Other tangible assets | 46 048.00 | 31 662.00 | 14 385.00 | 46 048.00 |
BH Other financial assets | 135.00 | | 135.00 | 135.00 |
BJ TOTAL (I) | 49 373.00 | 34 852.00 | 14 520.00 | 49 373.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 107 601.00 | 3 500.00 | 104 101.00 | 107 601.00 |
BZ Other receivables | 339 215.00 | | 339 215.00 | 339 215.00 |
CD Marketable securities | 80.00 | | 80.00 | 80.00 |
CF Cash and cash equivalents | 104 707.00 | | 104 707.00 | 104 707.00 |
CH Prepaid expenses | 3 578.00 | | 3 578.00 | 3 578.00 |
CJ TOTAL (II) | 555 181.00 | 3 500.00 | 551 681.00 | 555 181.00 |
CO Grand total (0 to V) | 604 554.00 | 38 352.00 | 566 202.00 | 604 554.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DG Other reserves | 27 837.00 | 25 180.00 | | 27 837.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 84 928.00 | 2 657.00 | | 84 928.00 |
DL TOTAL (I) | 153 465.00 | 68 537.00 | | 153 465.00 |
DU Loans and Debts from Credit Institutions (3) | 20 414.00 | 27 259.00 | | 20 414.00 |
DX Trade payables and related accounts | 229 445.00 | 293 576.00 | | 229 445.00 |
DY Tax and social security liabilities | 77 168.00 | 27 366.00 | | 77 168.00 |
EA Other liabilities | 20 459.00 | 41 429.00 | | 20 459.00 |
EB Prepaid income (2) | 65 250.00 | | | 65 250.00 |
EC TOTAL (IV) | 412 737.00 | 389 629.00 | | 412 737.00 |
EE Grand total (I to V) | 566 202.00 | 458 166.00 | | 566 202.00 |
EG Accrued income and payables due within one year | 399 393.00 | 369 261.00 | | 399 393.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 46.00 | 39.00 | | 46.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 563 288.00 | | 563 288.00 | 563 288.00 |
FJ Net sales | 563 288.00 | | 563 288.00 | 563 288.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 191.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 564 481.00 | |
FW Other purchases and external expenses | | | 390 102.00 | |
FX Taxes, duties, and similar payments | | | 1 628.00 | |
FY Salaries and Wages | | | 83 249.00 | |
FZ Social Security Contributions | | | 25 378.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 097.00 | |
GE Other Expenses | | | 406.00 | |
GF Total Operating Expenses (II) | | | 503 860.00 | |
GG - OPERATING RESULT (I - II) | | | 60 621.00 | |
GL Other interest and similar income | | | 4 034.00 | |
GP Total financial income (V) | | | 4 034.00 | |
GR Interest and similar expenses | | | 804.00 | |
GU Total financial expenses (VI) | | | 804.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 229.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 63 850.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 42 902.00 | 3 492.00 | | 42 902.00 |
HD Total exceptional income (VII) | 42 902.00 | 3 492.00 | | 42 902.00 |
HE Exceptional expenses on management operations | 746.00 | | | 746.00 |
HH Total exceptional expenses (VIII) | 746.00 | | | 746.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 42 156.00 | 3 492.00 | | 42 156.00 |
HK Income tax | 21 078.00 | | | 21 078.00 |
HL TOTAL REVENUE (I + III + V + VII) | 611 417.00 | 314 679.00 | | 611 417.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 526 488.00 | 312 022.00 | | 526 488.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 84 928.00 | 2 657.00 | | 84 928.00 |
| |
| 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 | 36 757.00 | | 16 506.00 | 36 757.00 |
I3 DECREASES Total Financial Fixed Assets | | | 135.00 | |
I4 DECREASES Grand Total | | 3 890.00 | 49 373.00 | |
IO DECREASES Total including other intangible assets | | | 3 190.00 | |
IY DECREASES Total Tangible Fixed Assets | | 3 890.00 | 46 046.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 190.00 | | | 3 190.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 33 432.00 | | 16 506.00 | 33 432.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 135.00 | | | 135.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 31 756.00 | 3 097.00 | | 31 756.00 |
PE DEPRECIATION Total including other intangible assets | 3 190.00 | | | 3 190.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 28 566.00 | 3 097.00 | | 28 566.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 3 500.00 | | | 3 500.00 |
7B Total provisions for depreciation | 3 500.00 | | | 3 500.00 |
7C Grand total | 3 500.00 | | | 3 500.00 |
| |
| 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 | 229 445.00 | 229 445.00 | | 229 445.00 |
8C Staff and Related Accounts | 12 841.00 | 12 841.00 | | 12 841.00 |
8D Social Security and Other Social Organizations | 16 727.00 | 16 727.00 | | 16 727.00 |
8E Income Taxes | 19 821.00 | 19 821.00 | | 19 821.00 |
8K Other liabilities (including liabilities related to repo transactions) | 20 459.00 | 20 459.00 | | 20 459.00 |
8L Deferred income | 65 250.00 | 65 250.00 | | 65 250.00 |
UT Other financial assets | 135.00 | | 135.00 | 135.00 |
UX Other trade receivables | 103 415.00 | 103 415.00 | | 103 415.00 |
UY Staff and related accounts | 185.00 | 185.00 | | 185.00 |
VA Doubtful or disputed receivables | 4 186.00 | 4 186.00 | | 4 186.00 |
VB VAT | 39 000.00 | 39 000.00 | | 39 000.00 |
VG Loans with a maturity of up to one year at origin | 46.00 | 46.00 | | 46.00 |
VH Loans with a maturity of more than one year at origin | 20 368.00 | 7 025.00 | 13 343.00 | 20 368.00 |
VK Loans repaid during the year | 6 852.00 | | | 6 852.00 |
VQ Other Taxes, Duties, and Similar Debts | 287.00 | 287.00 | | 287.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 300 030.00 | 300 030.00 | | 300 030.00 |
VS Prepaid expenses | 3 578.00 | 3 578.00 | | 3 578.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 450 529.00 | 450 394.00 | 135.00 | 450 529.00 |
VW VAT | 27 492.00 | 27 492.00 | | 27 492.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 412 737.00 | 399 393.00 | 13 343.00 | 412 737.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | | | 2.00 |
