| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 519.00 | | 2 519.00 | 2 519.00 |
AH Goodwill | 22 000.00 | | 22 000.00 | 22 000.00 |
AT Other tangible assets | 13 091.00 | 8 070.00 | 5 021.00 | 13 091.00 |
BH Other financial assets | 7 378.00 | | 7 378.00 | 7 378.00 |
BJ TOTAL (I) | 45 238.00 | 8 070.00 | 37 168.00 | 45 238.00 |
BX Customers and related accounts | 424 947.00 | | 424 947.00 | 424 947.00 |
BZ Other receivables | 32 834.00 | | 32 834.00 | 32 834.00 |
CF Cash and cash equivalents | 558 477.00 | | 558 477.00 | 558 477.00 |
CH Prepaid expenses | 8 717.00 | | 8 717.00 | 8 717.00 |
CJ TOTAL (II) | 1 024 975.00 | | 1 024 975.00 | 1 024 975.00 |
CO Grand total (0 to V) | 1 070 214.00 | 8 070.00 | 1 062 144.00 | 1 070 214.00 |
CP Shares due in less than one year | 7 378.00 | | | 7 378.00 |
CU Other investments | 250.00 | | 250.00 | 250.00 |
| |
| 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 |
DH Retained earnings | 249 196.00 | 189 676.00 | | 249 196.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 46 490.00 | 59 520.00 | | 46 490.00 |
DL TOTAL (I) | 306 686.00 | 260 196.00 | | 306 686.00 |
DV Miscellaneous Loans and Financial Debts (4) | 533 789.00 | 430 924.00 | | 533 789.00 |
DX Trade payables and related accounts | 121 000.00 | 88 386.00 | | 121 000.00 |
DY Tax and social security liabilities | 98 364.00 | 47 546.00 | | 98 364.00 |
EA Other liabilities | 2 305.00 | 485.00 | | 2 305.00 |
EC TOTAL (IV) | 755 458.00 | 567 341.00 | | 755 458.00 |
EE Grand total (I to V) | 1 062 144.00 | 827 537.00 | | 1 062 144.00 |
EG Accrued income and payables due within one year | 755 458.00 | 567 341.00 | | 755 458.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 177 400.00 | 771 045.00 | 948 445.00 | 177 400.00 |
FJ Net sales | 177 400.00 | 771 045.00 | 948 445.00 | 177 400.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 932.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 951 378.00 | |
FW Other purchases and external expenses | | | 255 809.00 | |
FX Taxes, duties, and similar payments | | | 4 733.00 | |
FY Salaries and Wages | | | 451 363.00 | |
FZ Social Security Contributions | | | 173 681.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 168.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 887 754.00 | |
GG - OPERATING RESULT (I - II) | | | 63 624.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 63 624.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 210.00 | | | 210.00 |
HH Total exceptional expenses (VIII) | 210.00 | | | 210.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -210.00 | | | -210.00 |
HK Income tax | 16 924.00 | 17 612.00 | | 16 924.00 |
HL TOTAL REVENUE (I + III + V + VII) | 951 378.00 | 799 016.00 | | 951 378.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 904 888.00 | 739 496.00 | | 904 888.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 46 490.00 | 59 520.00 | | 46 490.00 |
| |
| 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 | 32 358.00 | | 12 880.00 | 32 358.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 628.00 | |
I4 DECREASES Grand Total | | | 45 238.00 | |
IO DECREASES Total including other intangible assets | | | 24 519.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 13 091.00 | |
KD ACQUISITIONS Total including other intangible assets | 22 000.00 | | 2 519.00 | 22 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 285.00 | | 3 806.00 | 9 285.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 073.00 | | 6 555.00 | 1 073.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 902.00 | 2 168.00 | | 5 902.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 902.00 | 2 168.00 | | 5 902.00 |
| |
| 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 | 121 000.00 | 121 000.00 | | 121 000.00 |
8C Staff and Related Accounts | 3 145.00 | 3 145.00 | | 3 145.00 |
8D Social Security and Other Social Organizations | 14 571.00 | 14 571.00 | | 14 571.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 305.00 | 2 305.00 | | 2 305.00 |
UT Other financial assets | 7 378.00 | 7 378.00 | | 7 378.00 |
UX Other trade receivables | 424 947.00 | 424 947.00 | | 424 947.00 |
VB VAT | 4 952.00 | 4 952.00 | | 4 952.00 |
VI Group and Associates | 533 789.00 | 533 789.00 | | 533 789.00 |
VM Income taxes | 18 164.00 | 18 164.00 | | 18 164.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 426.00 | 2 426.00 | | 2 426.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 718.00 | 9 718.00 | | 9 718.00 |
VS Prepaid expenses | 8 717.00 | 8 717.00 | | 8 717.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 473 877.00 | 473 877.00 | | 473 877.00 |
VW VAT | 78 222.00 | 78 222.00 | | 78 222.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 755 458.00 | 755 458.00 | | 755 458.00 |
