| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 15 000.00 | 15 000.00 | | 15 000.00 |
AH Goodwill | 50 000.00 | | 50 000.00 | 50 000.00 |
AT Other tangible assets | 809.00 | 809.00 | | 809.00 |
BH Other financial assets | 1 500.00 | | 1 500.00 | 1 500.00 |
BJ TOTAL (I) | 67 309.00 | 15 809.00 | 51 500.00 | 67 309.00 |
BX Customers and related accounts | 16 376.00 | 2 465.00 | 13 911.00 | 16 376.00 |
BZ Other receivables | 58 841.00 | | 58 841.00 | 58 841.00 |
CF Cash and cash equivalents | 10.00 | | 10.00 | 10.00 |
CJ TOTAL (II) | 75 228.00 | 2 465.00 | 72 763.00 | 75 228.00 |
CO Grand total (0 to V) | 142 537.00 | 18 274.00 | 124 263.00 | 142 537.00 |
CP Shares due in less than one year | 1 500.00 | | | 1 500.00 |
CR Shares due in more than one year | 2 958.00 | | | 2 958.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DH Retained earnings | -33 744.00 | -35 019.00 | | -33 744.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 42 909.00 | 1 275.00 | | 42 909.00 |
DL TOTAL (I) | 12 165.00 | -30 744.00 | | 12 165.00 |
DU Loans and Debts from Credit Institutions (3) | 102.00 | 154.00 | | 102.00 |
DV Miscellaneous Loans and Financial Debts (4) | 230.00 | 1 213.00 | | 230.00 |
DW Advances and down payments received on current orders | 12 795.00 | | | 12 795.00 |
DX Trade payables and related accounts | 61 846.00 | 55 237.00 | | 61 846.00 |
DY Tax and social security liabilities | 28 931.00 | 48 360.00 | | 28 931.00 |
EA Other liabilities | 4 595.00 | 1 126.00 | | 4 595.00 |
EB Prepaid income (2) | 3 600.00 | 3 600.00 | | 3 600.00 |
EC TOTAL (IV) | 112 098.00 | 109 689.00 | | 112 098.00 |
EE Grand total (I to V) | 124 263.00 | 78 945.00 | | 124 263.00 |
EG Accrued income and payables due within one year | 112 098.00 | 109 689.00 | | 112 098.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 283 779.00 | | 283 779.00 | 283 779.00 |
FJ Net sales | 283 779.00 | | 283 779.00 | 283 779.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 246.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 284 032.00 | |
FW Other purchases and external expenses | | | 158 262.00 | |
FX Taxes, duties, and similar payments | | | 2 924.00 | |
FY Salaries and Wages | | | 62 366.00 | |
FZ Social Security Contributions | | | 17 068.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 119.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 149.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 240 893.00 | |
GG - OPERATING RESULT (I - II) | | | 43 139.00 | |
GR Interest and similar expenses | | | | |
GS Negative differences of foreign exchange | | | 4.00 | |
GU Total financial expenses (VI) | | | 4.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 43 135.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 226.00 | 598.00 | | 226.00 |
HH Total exceptional expenses (VIII) | 226.00 | 598.00 | | 226.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -226.00 | -598.00 | | -226.00 |
HL TOTAL REVENUE (I + III + V + VII) | 284 032.00 | 337 577.00 | | 284 032.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 241 123.00 | 336 302.00 | | 241 123.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 42 909.00 | 1 275.00 | | 42 909.00 |
| |
| 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 | 67 309.00 | | | 67 309.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 500.00 | |
I4 DECREASES Grand Total | | | 67 309.00 | |
IO DECREASES Total including other intangible assets | | | 65 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 809.00 | |
KD ACQUISITIONS Total including other intangible assets | 65 000.00 | | | 65 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 809.00 | | | 809.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 500.00 | | | 1 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 690.00 | 119.00 | | 15 690.00 |
PE DEPRECIATION Total including other intangible assets | 15 000.00 | | | 15 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 690.00 | 119.00 | | 690.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 2 562.00 | 149.00 | 246.00 | 2 562.00 |
7B Total provisions for depreciation | 2 562.00 | 149.00 | 246.00 | 2 562.00 |
7C Grand total | 2 562.00 | 149.00 | 246.00 | 2 562.00 |
UE of which provisions and reversals: - Operating | | 149.00 | 246.00 | |
| |
| 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 | 61 846.00 | 61 846.00 | | 61 846.00 |
8C Staff and Related Accounts | 3 507.00 | 3 507.00 | | 3 507.00 |
8D Social Security and Other Social Organizations | 6 270.00 | 6 270.00 | | 6 270.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 595.00 | 4 595.00 | | 4 595.00 |
8L Deferred income | 3 600.00 | 3 600.00 | | 3 600.00 |
UT Other financial assets | 1 500.00 | 1 500.00 | | 1 500.00 |
UX Other trade receivables | 13 418.00 | 13 418.00 | | 13 418.00 |
VA Doubtful or disputed receivables | 2 958.00 | | 2 958.00 | 2 958.00 |
VB VAT | 10 318.00 | 10 318.00 | | 10 318.00 |
VC Group and associates | 48 409.00 | 48 409.00 | | 48 409.00 |
VG Loans with a maturity of up to one year at origin | 102.00 | 102.00 | | 102.00 |
VI Group and Associates | 230.00 | 230.00 | | 230.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 906.00 | 5 906.00 | | 5 906.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 114.00 | 114.00 | | 114.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 76 717.00 | 73 759.00 | 2 958.00 | 76 717.00 |
VW VAT | 13 247.00 | 13 247.00 | | 13 247.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 99 303.00 | 99 303.00 | | 99 303.00 |
