| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 668.00 | 1 363.00 | 305.00 | 1 668.00 |
AH Goodwill | 540 000.00 | | 540 000.00 | 540 000.00 |
AT Other tangible assets | 58 139.00 | 55 814.00 | 2 325.00 | 58 139.00 |
BJ TOTAL (I) | 599 807.00 | 57 177.00 | 542 629.00 | 599 807.00 |
BX Customers and related accounts | 135 116.00 | | 135 116.00 | 135 116.00 |
BZ Other receivables | 93 918.00 | | 93 918.00 | 93 918.00 |
CF Cash and cash equivalents | 77 013.00 | | 77 013.00 | 77 013.00 |
CJ TOTAL (II) | 306 046.00 | | 306 046.00 | 306 046.00 |
CO Grand total (0 to V) | 905 853.00 | 57 177.00 | 848 676.00 | 905 853.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 000.00 | 9 000.00 | | 9 000.00 |
DD Legal reserve (1) | 900.00 | 900.00 | | 900.00 |
DG Other reserves | 748 964.00 | 748 964.00 | | 748 964.00 |
DH Retained earnings | -27 393.00 | | | -27 393.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 74 053.00 | -27 393.00 | | 74 053.00 |
DL TOTAL (I) | 805 524.00 | 731 471.00 | | 805 524.00 |
DQ Provisions for Expenses | | 11 174.00 | | |
DR TOTAL (IV) | | 11 174.00 | | |
DX Trade payables and related accounts | 19 595.00 | 37 398.00 | | 19 595.00 |
DY Tax and social security liabilities | 22 860.00 | 17 078.00 | | 22 860.00 |
EA Other liabilities | 697.00 | 860.00 | | 697.00 |
EC TOTAL (IV) | 43 151.00 | 55 336.00 | | 43 151.00 |
EE Grand total (I to V) | 848 676.00 | 797 981.00 | | 848 676.00 |
EG Accrued income and payables due within one year | 43 151.00 | 55 336.00 | | 43 151.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 912 040.00 | |
FJ Net sales | | | 912 040.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 23 025.00 | |
FQ Other income | | | 45.00 | |
FR Total operating income (I) | | | 935 111.00 | |
FU Purchases of raw materials and other supplies | | | 747.00 | |
FW Other purchases and external expenses | | | 220 602.00 | |
FX Taxes, duties, and similar payments | | | 8 566.00 | |
FY Salaries and Wages | | | 595 220.00 | |
FZ Social Security Contributions | | | 23 623.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 466.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 360.00 | |
GF Total Operating Expenses (II) | | | 851 583.00 | |
GG - OPERATING RESULT (I - II) | | | 83 527.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 83 527.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 9 474.00 | | | 9 474.00 |
HL TOTAL REVENUE (I + III + V + VII) | 935 111.00 | 851 543.00 | | 935 111.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 861 057.00 | 878 935.00 | | 861 057.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 74 053.00 | -27 393.00 | | 74 053.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
KD ACQUISITIONS Total including other intangible assets | 1 668.00 | | | 1 668.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 55 491.00 | 2 466.00 | 779.00 | 55 491.00 |
PE DEPRECIATION Total including other intangible assets | 807.00 | 556.00 | | 807.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 54 683.00 | 1 910.00 | 779.00 | 54 683.00 |
| |
| 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 | 19 595.00 | 19 595.00 | | 19 595.00 |
8D Social Security and Other Social Organizations | 22 860.00 | 22 860.00 | | 22 860.00 |
8K Other liabilities (including liabilities related to repo transactions) | 697.00 | 697.00 | | 697.00 |
UX Other trade receivables | 135 116.00 | 135 116.00 | | 135 116.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 93 918.00 | 93 918.00 | | 93 918.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 229 034.00 | 229 034.00 | | 229 034.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 43 151.00 | 43 151.00 | | 43 151.00 |
