| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 459.00 | 6 459.00 | | 6 459.00 |
AH Goodwill | 50 000.00 | 50 000.00 | | 50 000.00 |
AT Other tangible assets | 141 335.00 | 105 193.00 | 36 141.00 | 141 335.00 |
BH Other financial assets | 14 740.00 | | 14 740.00 | 14 740.00 |
BJ TOTAL (I) | 212 534.00 | 161 652.00 | 50 882.00 | 212 534.00 |
BX Customers and related accounts | 447 765.00 | 83 357.00 | 364 408.00 | 447 765.00 |
BZ Other receivables | 122 448.00 | | 122 448.00 | 122 448.00 |
CF Cash and cash equivalents | 396 481.00 | | 396 481.00 | 396 481.00 |
CH Prepaid expenses | 820.00 | | 820.00 | 820.00 |
CJ TOTAL (II) | 967 514.00 | 83 357.00 | 884 157.00 | 967 514.00 |
CO Grand total (0 to V) | 1 180 048.00 | 245 009.00 | 935 039.00 | 1 180 048.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -322 899.00 | -70 436.00 | | -322 899.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 55 621.00 | -252 466.00 | | 55 621.00 |
DL TOTAL (I) | -212 278.00 | -267 902.00 | | -212 278.00 |
DX Trade payables and related accounts | 455 113.00 | 884 178.00 | | 455 113.00 |
DY Tax and social security liabilities | 10 735.00 | 156 558.00 | | 10 735.00 |
EB Prepaid income (2) | 681 469.00 | 238 904.00 | | 681 469.00 |
EC TOTAL (IV) | 1 147 317.00 | 1 279 640.00 | | 1 147 317.00 |
EE Grand total (I to V) | 935 039.00 | 1 011 738.00 | | 935 039.00 |
EG Accrued income and payables due within one year | 1 147 317.00 | 1 279 640.00 | | 1 147 317.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 1 685 565.00 | |
FJ Net sales | | | 1 685 565.00 | |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 242.00 | |
FQ Other income | | | 667.00 | |
FR Total operating income (I) | | | 1 689 474.00 | |
FW Other purchases and external expenses | | | 1 593 206.00 | |
FX Taxes, duties, and similar payments | | | 11 604.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 22 049.00 | |
GB Operating Expenses - Provisions | | | 25 000.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 45 813.00 | |
GE Other Expenses | | | 4 628.00 | |
GF Total Operating Expenses (II) | | | 1 702 301.00 | |
GG - OPERATING RESULT (I - II) | | | -12 827.00 | |
GL Other interest and similar income | | | | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 827.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 65 198.00 | | | 65 198.00 |
HB Exceptional income from capital transactions | 3 250.00 | 392.00 | | 3 250.00 |
HD Total exceptional income (VII) | 68 448.00 | 392.00 | | 68 448.00 |
HE Exceptional expenses on management operations | | 9 521.00 | | |
HF Exceptional expenses on capital transactions | | 1 581.00 | | |
HH Total exceptional expenses (VIII) | | 11 101.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 68 448.00 | -10 710.00 | | 68 448.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 757 922.00 | 1 722 414.00 | | 1 757 922.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 702 301.00 | 1 974 880.00 | | 1 702 301.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 55 621.00 | -252 466.00 | | 55 621.00 |
| |
| 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 | 224 312.00 | | 308.00 | 224 312.00 |
I3 DECREASES Total Financial Fixed Assets | | | 14 740.00 | |
I4 DECREASES Grand Total | | 12 086.00 | 212 534.00 | |
IO DECREASES Total including other intangible assets | | | 56 459.00 | |
IY DECREASES Total Tangible Fixed Assets | | 12 086.00 | 141 335.00 | |
KD ACQUISITIONS Total including other intangible assets | 56 459.00 | | | 56 459.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 153 421.00 | | | 153 421.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 14 432.00 | | 308.00 | 14 432.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 101 690.00 | 22 048.00 | 12 086.00 | 101 690.00 |
PE DEPRECIATION Total including other intangible assets | 6 459.00 | | | 6 459.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 95 231.00 | 22 048.00 | 12 086.00 | 95 231.00 |
| |
| 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 | 455 113.00 | 455 113.00 | | 455 113.00 |
8D Social Security and Other Social Organizations | 10 735.00 | 10 735.00 | | 10 735.00 |
8L Deferred income | 681 469.00 | 681 469.00 | | 681 469.00 |
UT Other financial assets | 14 740.00 | | 14 740.00 | 14 740.00 |
UX Other trade receivables | 447 765.00 | 447 765.00 | | 447 765.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 122 448.00 | 122 448.00 | | 122 448.00 |
VS Prepaid expenses | 820.00 | 820.00 | | 820.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 585 773.00 | 571 033.00 | 14 740.00 | 585 773.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 147 317.00 | 1 147 317.00 | | 1 147 317.00 |
