| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 139 600.00 | | 139 600.00 | 139 600.00 |
AT Other tangible assets | 400.00 | 400.00 | | 400.00 |
BH Other financial assets | 350.00 | | 350.00 | 350.00 |
BJ TOTAL (I) | 140 350.00 | 400.00 | 139 950.00 | 140 350.00 |
BX Customers and related accounts | 48 805.00 | | 48 805.00 | 48 805.00 |
BZ Other receivables | 100.00 | | 100.00 | 100.00 |
CF Cash and cash equivalents | 28 905.00 | | 28 905.00 | 28 905.00 |
CJ TOTAL (II) | 77 809.00 | | 77 809.00 | 77 809.00 |
CO Grand total (0 to V) | 218 159.00 | 400.00 | 217 759.00 | 218 159.00 |
CP Shares due in less than one year | 350.00 | | | 350.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 20 298.00 | 42 241.00 | | 20 298.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 374.00 | -21 943.00 | | 32 374.00 |
DL TOTAL (I) | 54 871.00 | 22 498.00 | | 54 871.00 |
DU Loans and Debts from Credit Institutions (3) | 73 765.00 | 97 881.00 | | 73 765.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 223.00 | 16 045.00 | | 15 223.00 |
DX Trade payables and related accounts | 4 020.00 | 4 440.00 | | 4 020.00 |
DY Tax and social security liabilities | 50 645.00 | 15 841.00 | | 50 645.00 |
EA Other liabilities | 19 235.00 | 25 009.00 | | 19 235.00 |
EC TOTAL (IV) | 162 888.00 | 159 216.00 | | 162 888.00 |
EE Grand total (I to V) | 217 759.00 | 181 714.00 | | 217 759.00 |
EG Accrued income and payables due within one year | 113 374.00 | 89 333.00 | | 113 374.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 475.00 | 7 674.00 | | 475.00 |
EI Including equity loans | 15 223.00 | | | 15 223.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 321 597.00 | | 321 597.00 | 321 597.00 |
FJ Net sales | 321 597.00 | | 321 597.00 | 321 597.00 |
FO Operating subsidies | | | 5 223.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 14 926.00 | |
FR Total operating income (I) | | | 341 746.00 | |
FU Purchases of raw materials and other supplies | | | 74.00 | |
FW Other purchases and external expenses | | | 51 005.00 | |
FX Taxes, duties, and similar payments | | | 4 855.00 | |
FY Salaries and Wages | | | 197 804.00 | |
FZ Social Security Contributions | | | 54 598.00 | |
GE Other Expenses | | | 1 278.00 | |
GF Total Operating Expenses (II) | | | 309 614.00 | |
GG - OPERATING RESULT (I - II) | | | 32 132.00 | |
GI Supported loss or transferred profit (IV) | | | 353.00 | |
GR Interest and similar expenses | | | 427.00 | |
GU Total financial expenses (VI) | | | 427.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -427.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 352.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 700.00 | | | 1 700.00 |
HD Total exceptional income (VII) | 1 700.00 | | | 1 700.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 700.00 | | | 1 700.00 |
HK Income tax | 678.00 | | | 678.00 |
HL TOTAL REVENUE (I + III + V + VII) | 343 446.00 | 314 861.00 | | 343 446.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 311 072.00 | 336 805.00 | | 311 072.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 374.00 | -21 943.00 | | 32 374.00 |
| |
| 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 | 140 350.00 | | | 140 350.00 |
I3 DECREASES Total Financial Fixed Assets | | | 350.00 | |
I4 DECREASES Grand Total | | | 140 350.00 | |
IO DECREASES Total including other intangible assets | | | 139 600.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 400.00 | |
KD ACQUISITIONS Total including other intangible assets | 139 600.00 | | | 139 600.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 400.00 | | | 400.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 350.00 | | | 350.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 400.00 | | | 400.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 400.00 | | | 400.00 |
| |
| 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 | 4 020.00 | 4 020.00 | | 4 020.00 |
8C Staff and Related Accounts | 5 894.00 | 5 894.00 | | 5 894.00 |
8D Social Security and Other Social Organizations | 43 997.00 | 43 997.00 | | 43 997.00 |
8K Other liabilities (including liabilities related to repo transactions) | 19 235.00 | 19 235.00 | | 19 235.00 |
UT Other financial assets | 350.00 | 350.00 | | 350.00 |
UX Other trade receivables | 48 805.00 | 48 805.00 | | 48 805.00 |
VG Loans with a maturity of up to one year at origin | 475.00 | 475.00 | | 475.00 |
VH Loans with a maturity of more than one year at origin | 73 290.00 | 23 776.00 | 49 514.00 | 73 290.00 |
VI Group and Associates | 15 223.00 | 15 223.00 | | 15 223.00 |
VK Loans repaid during the year | 20 301.00 | | | 20 301.00 |
VM Income taxes | 100.00 | 100.00 | | 100.00 |
VQ Other Taxes, Duties, and Similar Debts | 754.00 | 754.00 | | 754.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 49 255.00 | 49 255.00 | | 49 255.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 162 888.00 | 113 374.00 | 49 514.00 | 162 888.00 |
