| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 111.00 | 1 111.00 | | 1 111.00 |
AT Other tangible assets | 11 670.00 | 10 689.00 | 981.00 | 11 670.00 |
BD Other fixed assets | 93 100.00 | 1 596.00 | 91 504.00 | 93 100.00 |
BF Loans | 31 980.00 | | 31 980.00 | 31 980.00 |
BH Other financial assets | 4 889.00 | | 4 889.00 | 4 889.00 |
BJ TOTAL (I) | 142 750.00 | 13 396.00 | 129 355.00 | 142 750.00 |
BX Customers and related accounts | 648 356.00 | | 648 356.00 | 648 356.00 |
BZ Other receivables | 14 086.00 | | 14 086.00 | 14 086.00 |
CF Cash and cash equivalents | 635 207.00 | | 635 207.00 | 635 207.00 |
CH Prepaid expenses | 24 014.00 | | 24 014.00 | 24 014.00 |
CJ TOTAL (II) | 1 321 663.00 | | 1 321 663.00 | 1 321 663.00 |
CO Grand total (0 to V) | 1 464 413.00 | 13 396.00 | 1 451 017.00 | 1 464 413.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DG Other reserves | 304 226.00 | 304 226.00 | | 304 226.00 |
DH Retained earnings | 335 473.00 | | | 335 473.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 149 864.00 | 335 473.00 | | 149 864.00 |
DL TOTAL (I) | 1 009 564.00 | 859 699.00 | | 1 009 564.00 |
DP Provisions for Risks | | 80 000.00 | | |
DR TOTAL (IV) | | 80 000.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 441.00 | 441.00 | | 441.00 |
DX Trade payables and related accounts | 243 421.00 | 251 339.00 | | 243 421.00 |
DY Tax and social security liabilities | 110 817.00 | 205 718.00 | | 110 817.00 |
DZ Fixed asset liabilities and related accounts | 59 780.00 | 63 700.00 | | 59 780.00 |
EA Other liabilities | 26 995.00 | 61 385.00 | | 26 995.00 |
EC TOTAL (IV) | 441 454.00 | 582 583.00 | | 441 454.00 |
EE Grand total (I to V) | 1 451 017.00 | 1 522 282.00 | | 1 451 017.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 1 053 290.00 | |
FJ Net sales | | | 1 053 290.00 | |
FQ Other income | | | 1 555.00 | |
FR Total operating income (I) | | | 1 054 845.00 | |
FW Other purchases and external expenses | | | 294 920.00 | |
FX Taxes, duties, and similar payments | | | 54 872.00 | |
FY Salaries and Wages | | | 341 125.00 | |
FZ Social Security Contributions | | | 130 627.00 | |
GB Operating Expenses - Provisions | | | 712.00 | |
GE Other Expenses | | | 110 778.00 | |
GF Total Operating Expenses (II) | | | 933 034.00 | |
GG - OPERATING RESULT (I - II) | | | 121 811.00 | |
GP Total financial income (V) | | | 24.00 | |
GU Total financial expenses (VI) | | | 1 596.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 572.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 120 239.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 80 000.00 | | | 80 000.00 |
HH Total exceptional expenses (VIII) | | 80 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 80 000.00 | -80 000.00 | | 80 000.00 |
HK Income tax | 50 375.00 | 122 394.00 | | 50 375.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 134 869.00 | 1 586 593.00 | | 1 134 869.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 985 005.00 | 1 251 120.00 | | 985 005.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 149 864.00 | 335 473.00 | | 149 864.00 |
| |
| 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 | 143 411.00 | | 4 239.00 | 143 411.00 |
I3 DECREASES Total Financial Fixed Assets | | 4 900.00 | 129 969.00 | |
I4 DECREASES Grand Total | | 4 900.00 | 142 750.00 | |
IO DECREASES Total including other intangible assets | | | 1 111.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 670.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 111.00 | | | 1 111.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 711.00 | | 959.00 | 10 711.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 131 589.00 | | 3 280.00 | 131 589.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 088.00 | 712.00 | | 11 088.00 |
PE DEPRECIATION Total including other intangible assets | 1 111.00 | | | 1 111.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 977.00 | 712.00 | | 9 977.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 80 000.00 | | 80 000.00 | 80 000.00 |
7C Grand total | 80 000.00 | | 80 000.00 | 80 000.00 |
UJ - Exceptional | | | 80 000.00 | |
| |
| 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 | 243 421.00 | 243 421.00 | | 243 421.00 |
8J Fixed Asset Liabilities and Related Accounts | 59 780.00 | 59 780.00 | | 59 780.00 |
8K Other liabilities (including liabilities related to repo transactions) | 26 995.00 | 26 995.00 | | 26 995.00 |
UP Loans | 31 980.00 | | 31 980.00 | 31 980.00 |
UT Other financial assets | 4 889.00 | | 4 889.00 | 4 889.00 |
UX Other trade receivables | 648 356.00 | 648 356.00 | | 648 356.00 |
VI Group and Associates | 441.00 | 441.00 | | 441.00 |
VQ Other Taxes, Duties, and Similar Debts | 110 817.00 | 110 817.00 | | 110 817.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 14 086.00 | 14 086.00 | | 14 086.00 |
VS Prepaid expenses | 24 014.00 | 24 014.00 | | 24 014.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 723 325.00 | 686 456.00 | 36 869.00 | 723 325.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 441 454.00 | 441 454.00 | | 441 454.00 |
