| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 643.00 | 40.00 | 603.00 | 643.00 |
AT Other tangible assets | 11 014.00 | 6 550.00 | 4 464.00 | 11 014.00 |
BH Other financial assets | 912.00 | | 912.00 | 912.00 |
BJ TOTAL (I) | 12 569.00 | 6 590.00 | 5 980.00 | 12 569.00 |
BX Customers and related accounts | 358 241.00 | 2 134.00 | 356 107.00 | 358 241.00 |
BZ Other receivables | 10 296.00 | | 10 296.00 | 10 296.00 |
CF Cash and cash equivalents | 92 521.00 | | 92 521.00 | 92 521.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 461 058.00 | 2 134.00 | 458 924.00 | 461 058.00 |
CO Grand total (0 to V) | 473 627.00 | 8 724.00 | 464 904.00 | 473 627.00 |
CP Shares due in less than one year | 912.00 | | | 912.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 2 671.00 | 2 671.00 | | 2 671.00 |
DG Other reserves | 12 423.00 | 64 876.00 | | 12 423.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 65 918.00 | 32 547.00 | | 65 918.00 |
DL TOTAL (I) | 96 012.00 | 115 094.00 | | 96 012.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 796.00 | 8 731.00 | | 20 796.00 |
DX Trade payables and related accounts | 88 199.00 | 22 679.00 | | 88 199.00 |
DY Tax and social security liabilities | 157 347.00 | 106 639.00 | | 157 347.00 |
EA Other liabilities | 250.00 | 720.00 | | 250.00 |
EB Prepaid income (2) | 102 300.00 | | | 102 300.00 |
EC TOTAL (IV) | 368 892.00 | 138 769.00 | | 368 892.00 |
EE Grand total (I to V) | 464 904.00 | 253 863.00 | | 464 904.00 |
EG Accrued income and payables due within one year | 368 892.00 | 138 769.00 | | 368 892.00 |
EI Including equity loans | 20 796.00 | | | 20 796.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 399 212.00 | |
FJ Net sales | | | 399 212.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 314.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 403 528.00 | |
FW Other purchases and external expenses | | | 140 134.00 | |
FX Taxes, duties, and similar payments | | | 2 707.00 | |
FY Salaries and Wages | | | 125 821.00 | |
FZ Social Security Contributions | | | 47 791.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 182.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 317 646.00 | |
GG - OPERATING RESULT (I - II) | | | 85 882.00 | |
GL Other interest and similar income | | | 321.00 | |
GP Total financial income (V) | | | 321.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 321.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 86 202.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 379.00 | 3 805.00 | | 379.00 |
HH Total exceptional expenses (VIII) | 25.00 | 25.00 | | 25.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 354.00 | 3 780.00 | | 354.00 |
HK Income tax | 20 638.00 | 8 573.00 | | 20 638.00 |
HL TOTAL REVENUE (I + III + V + VII) | 404 227.00 | 273 431.00 | | 404 227.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 338 309.00 | 240 884.00 | | 338 309.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 65 918.00 | 32 547.00 | | 65 918.00 |
| |
| 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 | 9 993.00 | | 3 163.00 | 9 993.00 |
I3 DECREASES Total Financial Fixed Assets | | | 912.00 | |
I4 DECREASES Grand Total | | 587.00 | 12 569.00 | |
IY DECREASES Total Tangible Fixed Assets | | 587.00 | 11 657.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 081.00 | | 3 163.00 | 9 081.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 912.00 | | | 912.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 995.00 | 1 182.00 | 587.00 | 5 995.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 995.00 | 1 182.00 | 587.00 | 5 995.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 2 200.00 | | 66.00 | 2 200.00 |
7B Total provisions for depreciation | 2 200.00 | | 66.00 | 2 200.00 |
7C Grand total | 2 200.00 | | 66.00 | 2 200.00 |
| |
| 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 | 88 199.00 | 88 199.00 | | 88 199.00 |
8D Social Security and Other Social Organizations | 157 347.00 | 157 347.00 | | 157 347.00 |
8K Other liabilities (including liabilities related to repo transactions) | 21 046.00 | 21 046.00 | | 21 046.00 |
8L Deferred income | 102 300.00 | 102 300.00 | | 102 300.00 |
UT Other financial assets | 912.00 | 912.00 | | 912.00 |
VS Prepaid expenses | 368 537.00 | 368 537.00 | | 368 537.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 369 449.00 | 369 449.00 | | 369 449.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 368 892.00 | 368 892.00 | | 368 892.00 |
