| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 790.00 | 10 790.00 | | 10 790.00 |
AT Other tangible assets | 18 023.00 | 14 325.00 | 3 698.00 | 18 023.00 |
BH Other financial assets | 3 000.00 | | 3 000.00 | 3 000.00 |
BJ TOTAL (I) | 31 813.00 | 25 115.00 | 6 698.00 | 31 813.00 |
BX Customers and related accounts | 1 062 442.00 | | 1 062 442.00 | 1 062 442.00 |
BZ Other receivables | 13 737.00 | | 13 737.00 | 13 737.00 |
CF Cash and cash equivalents | 187 238.00 | | 187 238.00 | 187 238.00 |
CH Prepaid expenses | 1 201.00 | | 1 201.00 | 1 201.00 |
CJ TOTAL (II) | 1 264 618.00 | | 1 264 618.00 | 1 264 618.00 |
CO Grand total (0 to V) | 1 296 431.00 | 25 115.00 | 1 271 316.00 | 1 296 431.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 490 187.00 | 384 780.00 | | 490 187.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 126 071.00 | 105 407.00 | | 126 071.00 |
DL TOTAL (I) | 649 258.00 | 523 187.00 | | 649 258.00 |
DP Provisions for Risks | 16 456.00 | | | 16 456.00 |
DR TOTAL (IV) | 16 456.00 | | | 16 456.00 |
DU Loans and Debts from Credit Institutions (3) | 933.00 | 885.00 | | 933.00 |
DV Miscellaneous Loans and Financial Debts (4) | 984.00 | 128 515.00 | | 984.00 |
DX Trade payables and related accounts | 38 740.00 | 31 193.00 | | 38 740.00 |
DY Tax and social security liabilities | 564 945.00 | 441 849.00 | | 564 945.00 |
EC TOTAL (IV) | 605 602.00 | 602 442.00 | | 605 602.00 |
EE Grand total (I to V) | 1 271 316.00 | 1 125 629.00 | | 1 271 316.00 |
EI Including equity loans | 984.00 | | | 984.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 663 848.00 | | 3 663 848.00 | 3 663 848.00 |
FJ Net sales | 3 663 848.00 | | 3 663 848.00 | 3 663 848.00 |
FO Operating subsidies | | | 1 281.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 345.00 | |
FQ Other income | | | 49.00 | |
FR Total operating income (I) | | | 3 672 523.00 | |
FW Other purchases and external expenses | | | 114 529.00 | |
FX Taxes, duties, and similar payments | | | 43 125.00 | |
FY Salaries and Wages | | | 2 560 324.00 | |
FZ Social Security Contributions | | | 714 699.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 333.00 | |
GE Other Expenses | | | 111.00 | |
GF Total Operating Expenses (II) | | | 3 436 121.00 | |
GG - OPERATING RESULT (I - II) | | | 236 402.00 | |
GR Interest and similar expenses | | | 984.00 | |
GU Total financial expenses (VI) | | | 984.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -984.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 235 418.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 16 456.00 | | | 16 456.00 |
HH Total exceptional expenses (VIII) | 16 456.00 | | | 16 456.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -16 456.00 | | | -16 456.00 |
HJ Employee participation in company results | 36 537.00 | | | 36 537.00 |
HK Income tax | 56 354.00 | 3 937.00 | | 56 354.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 672 523.00 | 2 673 067.00 | | 3 672 523.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 546 452.00 | 2 567 660.00 | | 3 546 452.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 126 071.00 | 105 407.00 | | 126 071.00 |
| |
| 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 | 31 813.00 | | | 31 813.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 000.00 | |
I4 DECREASES Grand Total | | | 31 813.00 | |
IO DECREASES Total including other intangible assets | | | 10 790.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 18 023.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 790.00 | | | 10 790.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 023.00 | | | 18 023.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 000.00 | | | 3 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 781.00 | 3 333.00 | | 21 781.00 |
PE DEPRECIATION Total including other intangible assets | 10 790.00 | | | 10 790.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 991.00 | 3 333.00 | | 10 991.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 3 333.00 | | | 3 333.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | | 16 456.00 | | |
7C Grand total | | 16 456.00 | | |
UJ - Exceptional | | 16 456.00 | | |
| |
| 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 | 38 740.00 | 38 740.00 | | 38 740.00 |
8C Staff and Related Accounts | 156 466.00 | 156 466.00 | | 156 466.00 |
8D Social Security and Other Social Organizations | 153 975.00 | 153 975.00 | | 153 975.00 |
8E Income Taxes | 48 493.00 | 48 493.00 | | 48 493.00 |
UT Other financial assets | 3 000.00 | | 3 000.00 | 3 000.00 |
UX Other trade receivables | 1 062 442.00 | 1 062 442.00 | | 1 062 442.00 |
UY Staff and related accounts | 5 039.00 | 5 039.00 | | 5 039.00 |
VB VAT | 8 699.00 | 8 699.00 | | 8 699.00 |
VG Loans with a maturity of up to one year at origin | 933.00 | 933.00 | | 933.00 |
VI Group and Associates | 984.00 | 984.00 | | 984.00 |
VQ Other Taxes, Duties, and Similar Debts | 25 949.00 | 25 949.00 | | 25 949.00 |
VS Prepaid expenses | 1 201.00 | 1 201.00 | | 1 201.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 080 380.00 | 1 077 380.00 | 3 000.00 | 1 080 380.00 |
VW VAT | 180 062.00 | 180 062.00 | | 180 062.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 605 602.00 | 605 602.00 | | 605 602.00 |
