| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 200.00 | 1 200.00 | | 1 200.00 |
AH Goodwill | 800 000.00 | | 800 000.00 | 800 000.00 |
AJ Other Intangible Assets | 1 850.00 | 1 793.00 | 57.00 | 1 850.00 |
AT Other tangible assets | 15 848.00 | 2 807.00 | 13 041.00 | 15 848.00 |
BJ TOTAL (I) | 818 898.00 | 5 800.00 | 813 097.00 | 818 898.00 |
BP Services in progress | 123 930.00 | | 123 930.00 | 123 930.00 |
BX Customers and related accounts | 202 736.00 | 35 929.00 | 166 807.00 | 202 736.00 |
BZ Other receivables | 14 157.00 | | 14 157.00 | 14 157.00 |
CF Cash and cash equivalents | 260 497.00 | | 260 497.00 | 260 497.00 |
CH Prepaid expenses | 2 726.00 | | 2 726.00 | 2 726.00 |
CJ TOTAL (II) | 604 047.00 | 35 929.00 | 568 118.00 | 604 047.00 |
CO Grand total (0 to V) | 1 422 944.00 | 41 729.00 | 1 381 215.00 | 1 422 944.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 826 823.00 | 742 424.00 | | 826 823.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 228 381.00 | 224 399.00 | | 228 381.00 |
DL TOTAL (I) | 1 077 204.00 | 988 823.00 | | 1 077 204.00 |
DV Miscellaneous Loans and Financial Debts (4) | 205 265.00 | 182 758.00 | | 205 265.00 |
DX Trade payables and related accounts | 57 922.00 | 59 131.00 | | 57 922.00 |
DY Tax and social security liabilities | 40 824.00 | 50 125.00 | | 40 824.00 |
EC TOTAL (IV) | 304 011.00 | 292 014.00 | | 304 011.00 |
EE Grand total (I to V) | 1 381 215.00 | 1 280 837.00 | | 1 381 215.00 |
EG Accrued income and payables due within one year | 304 011.00 | 292 014.00 | | 304 011.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 919 331.00 | 919 331.00 | |
FJ Net sales | | 919 331.00 | 919 331.00 | |
FM Inventory production | | | 37 445.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 25 895.00 | |
FQ Other income | | | 2 100.00 | |
FR Total operating income (I) | | | 984 771.00 | |
FW Other purchases and external expenses | | | 656 775.00 | |
FX Taxes, duties, and similar payments | | | 3 822.00 | |
FY Salaries and Wages | | | 15 113.00 | |
FZ Social Security Contributions | | | 4 986.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 846.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 12 405.00 | |
GE Other Expenses | | | 91.00 | |
GF Total Operating Expenses (II) | | | 694 038.00 | |
GG - OPERATING RESULT (I - II) | | | 290 733.00 | |
GL Other interest and similar income | | | 47.00 | |
GP Total financial income (V) | | | 47.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 47.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 290 780.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 79.00 | | | 79.00 |
HA Exceptional income from management transactions | | 511.00 | | |
HD Total exceptional income (VII) | | 511.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 511.00 | | |
HK Income tax | 62 399.00 | 60 939.00 | | 62 399.00 |
HL TOTAL REVENUE (I + III + V + VII) | 984 818.00 | 873 967.00 | | 984 818.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 756 437.00 | 649 568.00 | | 756 437.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 228 381.00 | 224 399.00 | | 228 381.00 |
| |
| 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 | 805 381.00 | | 13 517.00 | 805 381.00 |
I4 DECREASES Grand Total | | | 818 898.00 | |
IO DECREASES Total including other intangible assets | | | 803 050.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 15 848.00 | |
KD ACQUISITIONS Total including other intangible assets | 803 050.00 | | | 803 050.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 331.00 | | 13 517.00 | 2 331.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 954.00 | 846.00 | | 4 954.00 |
PE DEPRECIATION Total including other intangible assets | 2 623.00 | 370.00 | | 2 623.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 331.00 | 476.00 | | 2 331.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 49 419.00 | 12 405.00 | 25 895.00 | 49 419.00 |
7B Total provisions for depreciation | 49 419.00 | 12 405.00 | 25 895.00 | 49 419.00 |
7C Grand total | 49 419.00 | 12 405.00 | 25 895.00 | 49 419.00 |
UE of which provisions and reversals: - Operating | | 12 405.00 | 25 895.00 | |
| |
| 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 | 57 922.00 | 57 922.00 | | 57 922.00 |
8C Staff and Related Accounts | 1 477.00 | 1 477.00 | | 1 477.00 |
8D Social Security and Other Social Organizations | 1 495.00 | 1 495.00 | | 1 495.00 |
UX Other trade receivables | 154 780.00 | 154 780.00 | | 154 780.00 |
VA Doubtful or disputed receivables | 47 956.00 | 47 956.00 | | 47 956.00 |
VB VAT | 12 507.00 | 12 507.00 | | 12 507.00 |
VI Group and Associates | 205 265.00 | 205 265.00 | | 205 265.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 945.00 | 2 945.00 | | 2 945.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 650.00 | 1 650.00 | | 1 650.00 |
VS Prepaid expenses | 2 726.00 | 2 726.00 | | 2 726.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 219 619.00 | 219 619.00 | | 219 619.00 |
VW VAT | 34 908.00 | 34 908.00 | | 34 908.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 304 011.00 | 304 011.00 | | 304 011.00 |
