| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 850.00 | 3 850.00 | | 3 850.00 |
AH Goodwill | 88 000.00 | | 88 000.00 | 88 000.00 |
AT Other tangible assets | 93 100.00 | 62 876.00 | 30 224.00 | 93 100.00 |
AX Advances and down payments | | | | |
BH Other financial assets | 4 110.00 | | 4 110.00 | 4 110.00 |
BJ TOTAL (I) | 189 060.00 | 66 726.00 | 122 334.00 | 189 060.00 |
BX Customers and related accounts | 122 191.00 | 6 509.00 | 115 683.00 | 122 191.00 |
BZ Other receivables | 170 252.00 | | 170 252.00 | 170 252.00 |
CF Cash and cash equivalents | 236 050.00 | | 236 050.00 | 236 050.00 |
CH Prepaid expenses | 286.00 | | 286.00 | 286.00 |
CJ TOTAL (II) | 528 780.00 | 6 509.00 | 522 271.00 | 528 780.00 |
CO Grand total (0 to V) | 717 840.00 | 73 235.00 | 644 605.00 | 717 840.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000.00 | 7 000.00 | | 7 000.00 |
DD Legal reserve (1) | 700.00 | 700.00 | | 700.00 |
DG Other reserves | 13 904.00 | 13 904.00 | | 13 904.00 |
DH Retained earnings | -37 072.00 | | | -37 072.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 70 762.00 | -37 072.00 | | 70 762.00 |
DL TOTAL (I) | 55 294.00 | -15 468.00 | | 55 294.00 |
DU Loans and Debts from Credit Institutions (3) | 54.00 | 15.00 | | 54.00 |
DV Miscellaneous Loans and Financial Debts (4) | 298 289.00 | 209 748.00 | | 298 289.00 |
DX Trade payables and related accounts | 257 699.00 | 105 520.00 | | 257 699.00 |
DY Tax and social security liabilities | 32 973.00 | 29 737.00 | | 32 973.00 |
EA Other liabilities | 296.00 | 5 311.00 | | 296.00 |
EC TOTAL (IV) | 589 312.00 | 350 331.00 | | 589 312.00 |
EE Grand total (I to V) | 644 605.00 | 334 862.00 | | 644 605.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 030 153.00 | | 1 030 153.00 | 1 030 153.00 |
FJ Net sales | 1 030 153.00 | | 1 030 153.00 | 1 030 153.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 658.00 | |
FQ Other income | | | 32.00 | |
FR Total operating income (I) | | | 1 036 844.00 | |
FW Other purchases and external expenses | | | 839 127.00 | |
FX Taxes, duties, and similar payments | | | 224.00 | |
FY Salaries and Wages | | | 84 183.00 | |
FZ Social Security Contributions | | | 17 973.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 934.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 2 802.00 | |
GE Other Expenses | | | 1 923.00 | |
GF Total Operating Expenses (II) | | | 955 166.00 | |
GG - OPERATING RESULT (I - II) | | | 81 677.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 529.00 | |
GU Total financial expenses (VI) | | | 1 529.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 529.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 80 148.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 60.00 | | | 60.00 |
HH Total exceptional expenses (VIII) | 60.00 | | | 60.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -60.00 | | | -60.00 |
HK Income tax | 9 326.00 | | | 9 326.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 036 844.00 | 1 005 594.00 | | 1 036 844.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 966 082.00 | 1 042 667.00 | | 966 082.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 70 762.00 | -37 072.00 | | 70 762.00 |
| |
| 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 | 189 060.00 | | | 189 060.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 110.00 | |
I4 DECREASES Grand Total | | | 189 060.00 | |
IO DECREASES Total including other intangible assets | | | 91 850.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 93 100.00 | |
KD ACQUISITIONS Total including other intangible assets | 91 850.00 | | | 91 850.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 93 100.00 | | | 93 100.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 110.00 | | | 4 110.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 57 792.00 | 8 934.00 | | 57 792.00 |
PE DEPRECIATION Total including other intangible assets | 3 850.00 | | | 3 850.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 53 942.00 | 8 934.00 | | 53 942.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 7 113.00 | 2 802.00 | 3 406.00 | 7 113.00 |
7B Total provisions for depreciation | 7 113.00 | 2 802.00 | 3 406.00 | 7 113.00 |
7C Grand total | 7 113.00 | 2 802.00 | 3 406.00 | 7 113.00 |
UE of which provisions and reversals: - Operating | | 2 802.00 | 3 406.00 | |
| |
| 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 | 257 699.00 | 257 699.00 | | 257 699.00 |
8C Staff and Related Accounts | 15 093.00 | 15 093.00 | | 15 093.00 |
8D Social Security and Other Social Organizations | 5 503.00 | 5 503.00 | | 5 503.00 |
8K Other liabilities (including liabilities related to repo transactions) | 296.00 | 296.00 | | 296.00 |
UT Other financial assets | 4 110.00 | | 4 110.00 | 4 110.00 |
UX Other trade receivables | 115 048.00 | 115 048.00 | | 115 048.00 |
UY Staff and related accounts | 14.00 | 14.00 | | 14.00 |
VA Doubtful or disputed receivables | 7 143.00 | 7 143.00 | | 7 143.00 |
VB VAT | 11 643.00 | 11 643.00 | | 11 643.00 |
VG Loans with a maturity of up to one year at origin | 54.00 | 54.00 | | 54.00 |
VI Group and Associates | 298 289.00 | 298 289.00 | | 298 289.00 |
VM Income taxes | 8 095.00 | 8 095.00 | | 8 095.00 |
VQ Other Taxes, Duties, and Similar Debts | 937.00 | 937.00 | | 937.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 150 500.00 | 150 500.00 | | 150 500.00 |
VS Prepaid expenses | 286.00 | 286.00 | | 286.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 296 840.00 | 292 729.00 | 4 110.00 | 296 840.00 |
VW VAT | 11 440.00 | 11 440.00 | | 11 440.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 589 312.00 | 589 312.00 | | 589 312.00 |
