| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 109 763.00 | | 109 763.00 | 109 763.00 |
AT Other tangible assets | 109 803.00 | 73 392.00 | 36 411.00 | 109 803.00 |
BH Other financial assets | 1 855.00 | | 1 855.00 | 1 855.00 |
BJ TOTAL (I) | 221 422.00 | 73 392.00 | 148 030.00 | 221 422.00 |
BZ Other receivables | 27 713.00 | | 27 713.00 | 27 713.00 |
CF Cash and cash equivalents | 77 429.00 | | 77 429.00 | 77 429.00 |
CJ TOTAL (II) | 105 142.00 | | 105 142.00 | 105 142.00 |
CO Grand total (0 to V) | 326 564.00 | 73 392.00 | 253 172.00 | 326 564.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 160.00 | 8 160.00 | | 8 160.00 |
DD Legal reserve (1) | 816.00 | 816.00 | | 816.00 |
DH Retained earnings | 92 577.00 | 80 915.00 | | 92 577.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 954.00 | 26 962.00 | | 8 954.00 |
DL TOTAL (I) | 110 507.00 | 116 854.00 | | 110 507.00 |
DU Loans and Debts from Credit Institutions (3) | 31 295.00 | 25 769.00 | | 31 295.00 |
DV Miscellaneous Loans and Financial Debts (4) | 61 850.00 | 62 144.00 | | 61 850.00 |
DX Trade payables and related accounts | 12 243.00 | 6 482.00 | | 12 243.00 |
DY Tax and social security liabilities | 37 276.00 | 20 102.00 | | 37 276.00 |
EC TOTAL (IV) | 142 664.00 | 114 496.00 | | 142 664.00 |
EE Grand total (I to V) | 253 172.00 | 231 350.00 | | 253 172.00 |
EG Accrued income and payables due within one year | 111 369.00 | 114 496.00 | | 111 369.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 12 906.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 206 297.00 | | 206 297.00 | 206 297.00 |
FJ Net sales | 206 297.00 | | 206 297.00 | 206 297.00 |
FO Operating subsidies | | | -1 437.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 409.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 213 275.00 | |
FW Other purchases and external expenses | | | 52 170.00 | |
FX Taxes, duties, and similar payments | | | 510.00 | |
FY Salaries and Wages | | | 103 205.00 | |
FZ Social Security Contributions | | | 12 820.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 28 139.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 196 845.00 | |
GG - OPERATING RESULT (I - II) | | | 16 430.00 | |
GR Interest and similar expenses | | | 1 427.00 | |
GU Total financial expenses (VI) | | | 1 427.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 427.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 003.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 8 409.00 | 7 333.00 | | 8 409.00 |
HB Exceptional income from capital transactions | 1 917.00 | | | 1 917.00 |
HD Total exceptional income (VII) | 1 917.00 | | | 1 917.00 |
HE Exceptional expenses on management operations | 5 428.00 | 750.00 | | 5 428.00 |
HH Total exceptional expenses (VIII) | 5 428.00 | 750.00 | | 5 428.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 511.00 | -750.00 | | -3 511.00 |
HK Income tax | 2 538.00 | 3 591.00 | | 2 538.00 |
HL TOTAL REVENUE (I + III + V + VII) | 215 191.00 | 222 055.00 | | 215 191.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 206 238.00 | 195 092.00 | | 206 238.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 954.00 | 26 962.00 | | 8 954.00 |
| |
| 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 | 221 721.00 | | 30 494.00 | 221 721.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 855.00 | |
I4 DECREASES Grand Total | | 30 794.00 | 221 421.00 | |
IO DECREASES Total including other intangible assets | | | 109 763.00 | |
IY DECREASES Total Tangible Fixed Assets | | 30 794.00 | 109 803.00 | |
KD ACQUISITIONS Total including other intangible assets | 109 763.00 | | | 109 763.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 111 703.00 | | 28 894.00 | 111 703.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 255.00 | | 1 600.00 | 255.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 91 422.00 | 12 764.00 | 30 794.00 | 91 422.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 91 422.00 | 12 764.00 | 30 794.00 | 91 422.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 4 106.00 | 4 106.00 | | 4 106.00 |
8B Suppliers and Related Accounts | 12 243.00 | 12 243.00 | | 12 243.00 |
8C Staff and Related Accounts | 16 696.00 | 16 696.00 | | 16 696.00 |
8D Social Security and Other Social Organizations | 3 815.00 | 3 815.00 | | 3 815.00 |
8E Income Taxes | 12.00 | 12.00 | | 12.00 |
UT Other financial assets | 1 855.00 | 1 855.00 | | 1 855.00 |
VB VAT | 6 588.00 | 6 588.00 | | 6 588.00 |
VH Loans with a maturity of more than one year at origin | 31 295.00 | | 31 295.00 | 31 295.00 |
VI Group and Associates | 73 044.00 | 73 044.00 | | 73 044.00 |
VQ Other Taxes, Duties, and Similar Debts | 829.00 | 829.00 | | 829.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 21 125.00 | 21 125.00 | | 21 125.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 568.00 | 29 568.00 | | 29 568.00 |
VW VAT | 623.00 | 623.00 | | 623.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 142 664.00 | 111 369.00 | 31 295.00 | 142 664.00 |
