| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 582.00 | 6 582.00 | | 6 582.00 |
AH Goodwill | 7 775.00 | | 7 775.00 | 7 775.00 |
AR Technical installations, industrial equipment and tools | 27 160.00 | 26 450.00 | 710.00 | 27 160.00 |
AT Other tangible assets | 11 432.00 | 11 347.00 | 85.00 | 11 432.00 |
BH Other financial assets | 1 663.00 | | 1 663.00 | 1 663.00 |
BJ TOTAL (I) | 54 612.00 | 44 379.00 | 10 233.00 | 54 612.00 |
BX Customers and related accounts | 266 506.00 | | 266 506.00 | 266 506.00 |
BZ Other receivables | 21 474.00 | | 21 474.00 | 21 474.00 |
CF Cash and cash equivalents | 358 839.00 | | 358 839.00 | 358 839.00 |
CJ TOTAL (II) | 646 818.00 | | 646 818.00 | 646 818.00 |
CO Grand total (0 to V) | 701 430.00 | 44 379.00 | 657 051.00 | 701 430.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 192 998.00 | 137 254.00 | | 192 998.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 95 810.00 | 55 744.00 | | 95 810.00 |
DL TOTAL (I) | 297 608.00 | 201 798.00 | | 297 608.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 333.00 | 28.00 | | 5 333.00 |
DX Trade payables and related accounts | 58 906.00 | 81 128.00 | | 58 906.00 |
DY Tax and social security liabilities | 119 464.00 | 109 506.00 | | 119 464.00 |
EA Other liabilities | 56 205.00 | 119 536.00 | | 56 205.00 |
EB Prepaid income (2) | 119 536.00 | | | 119 536.00 |
EC TOTAL (IV) | 359 444.00 | 310 199.00 | | 359 444.00 |
EE Grand total (I to V) | 657 051.00 | 511 997.00 | | 657 051.00 |
EG Accrued income and payables due within one year | 359 444.00 | | | 359 444.00 |
EI Including equity loans | 5 333.00 | | | 5 333.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 867 345.00 | | 867 345.00 | 867 345.00 |
FJ Net sales | 867 345.00 | | 867 345.00 | 867 345.00 |
FM Inventory production | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 738.00 | |
FQ Other income | | | 2 544.00 | |
FR Total operating income (I) | | | 870 628.00 | |
FS Purchases of goods (including customs duties) | | | 294 154.00 | |
FT Inventory change (goods) | | | | |
FW Other purchases and external expenses | | | 102 100.00 | |
FX Taxes, duties, and similar payments | | | 1 548.00 | |
FY Salaries and Wages | | | 222 517.00 | |
FZ Social Security Contributions | | | 123 123.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 633.00 | |
GC Operating Expenses - Current Assets: Provisions | | | -5.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 744 076.00 | |
GG - OPERATING RESULT (I - II) | | | 126 551.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 126 551.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 115.00 | | | 115.00 |
HH Total exceptional expenses (VIII) | 115.00 | | | 115.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -115.00 | | | -115.00 |
HK Income tax | 30 626.00 | 11 483.00 | | 30 626.00 |
HL TOTAL REVENUE (I + III + V + VII) | 870 628.00 | 722 010.00 | | 870 628.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 774 818.00 | 666 266.00 | | 774 818.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 95 809.00 | 55 743.00 | | 95 809.00 |
| |
| 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 | 54 612.00 | | | 54 612.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 663.00 | |
I4 DECREASES Grand Total | | | 54 612.00 | |
IO DECREASES Total including other intangible assets | | | 14 357.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 38 592.00 | |
KD ACQUISITIONS Total including other intangible assets | 14 357.00 | | | 14 357.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 38 592.00 | | | 38 592.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 663.00 | | | 1 663.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 43 746.00 | 633.00 | | 43 746.00 |
PE DEPRECIATION Total including other intangible assets | 6 582.00 | | | 6 582.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 37 164.00 | 633.00 | | 37 164.00 |
| |
| 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 | 58 906.00 | 58 906.00 | | 58 906.00 |
8D Social Security and Other Social Organizations | 119 464.00 | 119 464.00 | | 119 464.00 |
8K Other liabilities (including liabilities related to repo transactions) | 56 205.00 | 56 205.00 | | 56 205.00 |
8L Deferred income | 119 536.00 | 119 536.00 | | 119 536.00 |
UT Other financial assets | 1 663.00 | | 1 663.00 | 1 663.00 |
UX Other trade receivables | 266 506.00 | 266 506.00 | | 266 506.00 |
VI Group and Associates | 5 333.00 | 5 333.00 | | 5 333.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 21 474.00 | 21 474.00 | | 21 474.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 289 642.00 | 287 979.00 | 1 663.00 | 289 642.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 359 444.00 | 359 444.00 | | 359 444.00 |
