| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 474 248.00 | | 474 248.00 | 474 248.00 |
AT Other tangible assets | 6 594.00 | 2 275.00 | 4 319.00 | 6 594.00 |
BJ TOTAL (I) | 480 842.00 | 2 275.00 | 478 567.00 | 480 842.00 |
BX Customers and related accounts | 414 996.00 | 14 183.00 | 400 814.00 | 414 996.00 |
BZ Other receivables | 3 563 342.00 | | 3 563 342.00 | 3 563 342.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 50 943.00 | | 50 943.00 | 50 943.00 |
CH Prepaid expenses | 2 357.00 | | 2 357.00 | 2 357.00 |
CJ TOTAL (II) | 4 031 637.00 | 14 183.00 | 4 017 455.00 | 4 031 637.00 |
CO Grand total (0 to V) | 4 512 479.00 | 16 457.00 | 4 496 022.00 | 4 512 479.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 577 570.00 | 577 570.00 | | 577 570.00 |
DD Legal reserve (1) | 57 757.00 | 57 757.00 | | 57 757.00 |
DG Other reserves | 2 441 787.00 | 2 084 242.00 | | 2 441 787.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 163 114.00 | 357 546.00 | | 163 114.00 |
DL TOTAL (I) | 3 240 228.00 | 3 077 114.00 | | 3 240 228.00 |
DU Loans and Debts from Credit Institutions (3) | 26 878.00 | | | 26 878.00 |
DV Miscellaneous Loans and Financial Debts (4) | 55 204.00 | 47 663.00 | | 55 204.00 |
DX Trade payables and related accounts | 467 410.00 | 19 994.00 | | 467 410.00 |
DY Tax and social security liabilities | 244 969.00 | 297 382.00 | | 244 969.00 |
EA Other liabilities | 22 777.00 | 27 835.00 | | 22 777.00 |
EB Prepaid income (2) | 438 558.00 | 445 586.00 | | 438 558.00 |
EC TOTAL (IV) | 1 255 794.00 | 838 460.00 | | 1 255 794.00 |
EE Grand total (I to V) | 4 496 022.00 | 3 915 574.00 | | 4 496 022.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 26 878.00 | | | 26 878.00 |
EI Including equity loans | 55 204.00 | | | 55 204.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 595 716.00 | | 2 595 716.00 | 2 595 716.00 |
FJ Net sales | 2 595 716.00 | | 2 595 716.00 | 2 595 716.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 15 861.00 | |
FQ Other income | | | 314.00 | |
FR Total operating income (I) | | | 2 611 891.00 | |
FS Purchases of goods (including customs duties) | | | 606.00 | |
FW Other purchases and external expenses | | | 1 638 448.00 | |
FX Taxes, duties, and similar payments | | | 32 640.00 | |
FY Salaries and Wages | | | 566 619.00 | |
FZ Social Security Contributions | | | 168 757.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 560.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 4 070.00 | |
GE Other Expenses | | | 23 968.00 | |
GF Total Operating Expenses (II) | | | 2 435 667.00 | |
GG - OPERATING RESULT (I - II) | | | 176 224.00 | |
GL Other interest and similar income | | | 43 378.00 | |
GP Total financial income (V) | | | 43 378.00 | |
GR Interest and similar expenses | | | 436.00 | |
GU Total financial expenses (VI) | | | 436.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 42 942.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 219 166.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 412.00 | 359.00 | | 412.00 |
HD Total exceptional income (VII) | 412.00 | 359.00 | | 412.00 |
HE Exceptional expenses on management operations | 2 685.00 | | | 2 685.00 |
HH Total exceptional expenses (VIII) | 2 685.00 | | | 2 685.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 273.00 | 359.00 | | -2 273.00 |
HK Income tax | 53 780.00 | 150 261.00 | | 53 780.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 655 681.00 | 2 496 157.00 | | 2 655 681.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 492 568.00 | 2 138 611.00 | | 2 492 568.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 163 114.00 | 357 546.00 | | 163 114.00 |
| |
| 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 | 480 842.00 | | | 480 842.00 |
I4 DECREASES Grand Total | | | 480 842.00 | |
IO DECREASES Total including other intangible assets | | | 474 248.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 594.00 | |
KD ACQUISITIONS Total including other intangible assets | 474 248.00 | | | 474 248.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 594.00 | | | 6 594.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 715.00 | 560.00 | | 1 715.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 715.00 | 560.00 | | 1 715.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 10 623.00 | 4 070.00 | 511.00 | 10 623.00 |
7B Total provisions for depreciation | 10 623.00 | 4 070.00 | 511.00 | 10 623.00 |
7C Grand total | 10 623.00 | 4 070.00 | 511.00 | 10 623.00 |
UE of which provisions and reversals: - Operating | | 4 070.00 | 511.00 | |
| |
| 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 | 467 410.00 | 467 410.00 | | 467 410.00 |
8C Staff and Related Accounts | 76 807.00 | 76 807.00 | | 76 807.00 |
8D Social Security and Other Social Organizations | 51 610.00 | 51 610.00 | | 51 610.00 |
8K Other liabilities (including liabilities related to repo transactions) | 22 777.00 | 22 777.00 | | 22 777.00 |
8L Deferred income | 438 558.00 | 438 558.00 | | 438 558.00 |
UX Other trade receivables | 397 980.00 | 397 980.00 | | 397 980.00 |
VA Doubtful or disputed receivables | 17 016.00 | 17 016.00 | | 17 016.00 |
VB VAT | 163 907.00 | 163 907.00 | | 163 907.00 |
VC Group and associates | 3 285 318.00 | 3 285 318.00 | | 3 285 318.00 |
VG Loans with a maturity of up to one year at origin | 26 878.00 | 26 878.00 | | 26 878.00 |
VI Group and Associates | 55 204.00 | 55 204.00 | | 55 204.00 |
VM Income taxes | 103 932.00 | 103 932.00 | | 103 932.00 |
VP Miscellaneous | 8 406.00 | 8 406.00 | | 8 406.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 284.00 | 5 284.00 | | 5 284.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 778.00 | 1 778.00 | | 1 778.00 |
VS Prepaid expenses | 2 357.00 | 2 357.00 | | 2 357.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 980 695.00 | 3 980 695.00 | | 3 980 695.00 |
VW VAT | 111 267.00 | 111 267.00 | | 111 267.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 255 794.00 | 1 255 794.00 | | 1 255 794.00 |
