| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 838.00 | 838.00 | | 838.00 |
AT Other tangible assets | 3 758.00 | 3 758.00 | | 3 758.00 |
AX Advances and down payments | | | | |
BJ TOTAL (I) | 4 597.00 | 4 597.00 | | 4 597.00 |
BP Services in progress | 5 105.00 | | 5 105.00 | 5 105.00 |
BX Customers and related accounts | 148 738.00 | 22 330.00 | 126 408.00 | 148 738.00 |
BZ Other receivables | 497 893.00 | | 497 893.00 | 497 893.00 |
CF Cash and cash equivalents | 130 845.00 | | 130 845.00 | 130 845.00 |
CH Prepaid expenses | 1 703.00 | | 1 703.00 | 1 703.00 |
CJ TOTAL (II) | 784 285.00 | 22 330.00 | 761 954.00 | 784 285.00 |
CO Grand total (0 to V) | 788 881.00 | 26 927.00 | 761 954.00 | 788 881.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DC Revaluation differences | | 8.00 | | |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 799.00 | 799.00 | | 799.00 |
DH Retained earnings | 571 634.00 | 488 903.00 | | 571 634.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 42 957.00 | 82 731.00 | | 42 957.00 |
DL TOTAL (I) | 626 389.00 | 583 432.00 | | 626 389.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 5.00 | | |
DX Trade payables and related accounts | 79 662.00 | 112 001.00 | | 79 662.00 |
DY Tax and social security liabilities | 41 286.00 | 22 123.00 | | 41 286.00 |
EA Other liabilities | | 41 365.00 | | |
EB Prepaid income (2) | 14 617.00 | | | 14 617.00 |
EC TOTAL (IV) | 135 565.00 | 175 489.00 | | 135 565.00 |
EE Grand total (I to V) | 761 954.00 | 758 922.00 | | 761 954.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 160 179.00 | | 160 179.00 | 160 179.00 |
FJ Net sales | 160 179.00 | | 160 179.00 | 160 179.00 |
FM Inventory production | | | -32 193.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 127 987.00 | |
FW Other purchases and external expenses | | | 71 611.00 | |
FX Taxes, duties, and similar payments | | | 2 092.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 73 705.00 | |
GG - OPERATING RESULT (I - II) | | | 54 282.00 | |
GL Other interest and similar income | | | 5 380.00 | |
GP Total financial income (V) | | | 5 380.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 380.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 59 662.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 16 705.00 | 41 365.00 | | 16 705.00 |
HL TOTAL REVENUE (I + III + V + VII) | 133 367.00 | 228 965.00 | | 133 367.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 90 410.00 | 146 234.00 | | 90 410.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 42 957.00 | 82 731.00 | | 42 957.00 |
| |
| 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 | 14 318.00 | | | 14 318.00 |
I4 DECREASES Grand Total | | 9 722.00 | 4 597.00 | |
IO DECREASES Total including other intangible assets | | | 838.00 | |
IY DECREASES Total Tangible Fixed Assets | | 9 722.00 | 3 758.00 | |
KD ACQUISITIONS Total including other intangible assets | 838.00 | | | 838.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 480.00 | | | 13 480.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 318.00 | | 9 722.00 | 14 318.00 |
PE DEPRECIATION Total including other intangible assets | 838.00 | | | 838.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 480.00 | | 9 722.00 | 13 480.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 22 330.00 | | | 22 330.00 |
7B Total provisions for depreciation | 22 330.00 | | | 22 330.00 |
7C Grand total | 22 330.00 | | | 22 330.00 |
| |
| 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 | 79 662.00 | 79 662.00 | | 79 662.00 |
8E Income Taxes | 16 705.00 | 16 705.00 | | 16 705.00 |
8L Deferred income | 14 617.00 | 14 617.00 | | 14 617.00 |
UX Other trade receivables | 121 953.00 | 121 953.00 | | 121 953.00 |
VA Doubtful or disputed receivables | 26 785.00 | 26 785.00 | | 26 785.00 |
VB VAT | 19 580.00 | 19 580.00 | | 19 580.00 |
VC Group and associates | 478 313.00 | 478 313.00 | | 478 313.00 |
VQ Other Taxes, Duties, and Similar Debts | 697.00 | 697.00 | | 697.00 |
VS Prepaid expenses | 1 703.00 | 1 703.00 | | 1 703.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 648 334.00 | 648 334.00 | | 648 334.00 |
VW VAT | 23 884.00 | 23 884.00 | | 23 884.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 135 565.00 | 135 565.00 | | 135 565.00 |
