| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 640.00 | 2 086.00 | 1 554.00 | 3 640.00 |
AT Other tangible assets | 140 409.00 | 23 921.00 | 116 489.00 | 140 409.00 |
BJ TOTAL (I) | 144 049.00 | 26 007.00 | 118 042.00 | 144 049.00 |
BX Customers and related accounts | 674 667.00 | | 674 667.00 | 674 667.00 |
BZ Other receivables | 312 886.00 | | 312 886.00 | 312 886.00 |
CF Cash and cash equivalents | 155 046.00 | | 155 046.00 | 155 046.00 |
CH Prepaid expenses | 9.00 | | 9.00 | 9.00 |
CJ TOTAL (II) | 1 142 607.00 | | 1 142 607.00 | 1 142 607.00 |
CO Grand total (0 to V) | 1 286 657.00 | 26 007.00 | 1 260 650.00 | 1 286 657.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -53 063.00 | -80 164.00 | | -53 063.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 98 176.00 | 27 101.00 | | 98 176.00 |
DL TOTAL (I) | 56 113.00 | -42 063.00 | | 56 113.00 |
DP Provisions for Risks | 24 000.00 | 24 000.00 | | 24 000.00 |
DR TOTAL (IV) | 24 000.00 | 24 000.00 | | 24 000.00 |
DU Loans and Debts from Credit Institutions (3) | 371.00 | 327.00 | | 371.00 |
DV Miscellaneous Loans and Financial Debts (4) | 77 062.00 | | | 77 062.00 |
DX Trade payables and related accounts | 410 827.00 | 497 264.00 | | 410 827.00 |
DY Tax and social security liabilities | 684 926.00 | 549 757.00 | | 684 926.00 |
EA Other liabilities | 7 351.00 | 11 453.00 | | 7 351.00 |
EC TOTAL (IV) | 1 180 537.00 | 1 058 802.00 | | 1 180 537.00 |
EE Grand total (I to V) | 1 260 650.00 | 1 040 739.00 | | 1 260 650.00 |
EG Accrued income and payables due within one year | 1 178 475.00 | 1 058 802.00 | | 1 178 475.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 371.00 | 327.00 | | 371.00 |
EI Including equity loans | 77 062.00 | | | 77 062.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 3 961 761.00 | |
FJ Net sales | | | 3 961 761.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 100 303.00 | |
FQ Other income | | | 1 600.00 | |
FR Total operating income (I) | | | 4 063 664.00 | |
FU Purchases of raw materials and other supplies | | | 2 308.00 | |
FW Other purchases and external expenses | | | 752 664.00 | |
FX Taxes, duties, and similar payments | | | 137 193.00 | |
FY Salaries and Wages | | | 2 414 002.00 | |
FZ Social Security Contributions | | | 647 101.00 | |
GB Operating Expenses - Provisions | | | 12 265.00 | |
GE Other Expenses | | | 18.00 | |
GF Total Operating Expenses (II) | | | 3 965 552.00 | |
GG - OPERATING RESULT (I - II) | | | 98 112.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 10.00 | |
GU Total financial expenses (VI) | | | 10.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 98 103.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 290.00 | | | 290.00 |
HH Total exceptional expenses (VIII) | 217.00 | 1 670.00 | | 217.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 73.00 | -1 670.00 | | 73.00 |
HJ Employee participation in company results | | 18 743.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 063 954.00 | 4 056 820.00 | | 4 063 954.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 965 779.00 | 4 029 718.00 | | 3 965 779.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 98 176.00 | 27 101.00 | | 98 176.00 |
| |
| 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 | 116 488.00 | | 27 561.00 | 116 488.00 |
I4 DECREASES Grand Total | | | 144 049.00 | |
IO DECREASES Total including other intangible assets | | | 3 640.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 140 409.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 640.00 | | | 3 640.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 112 848.00 | | 27 561.00 | 112 848.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 742.00 | 12 265.00 | | 13 742.00 |
PE DEPRECIATION Total including other intangible assets | 1 358.00 | 728.00 | | 1 358.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 383.00 | 11 537.00 | | 12 383.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 24 000.00 | | | 24 000.00 |
7C Grand total | 24 000.00 | | | 24 000.00 |
