| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 399.00 | 5 399.00 | | 5 399.00 |
AJ Other Intangible Assets | 1 560.00 | 1 560.00 | | 1 560.00 |
AT Other tangible assets | 17 366.00 | 17 366.00 | | 17 366.00 |
AX Advances and down payments | | | | |
BJ TOTAL (I) | 24 325.00 | 24 325.00 | | 24 325.00 |
BX Customers and related accounts | 16 650.00 | 1 126.00 | 15 524.00 | 16 650.00 |
BZ Other receivables | 109 331.00 | | 109 331.00 | 109 331.00 |
CJ TOTAL (II) | 125 981.00 | 1 126.00 | 124 855.00 | 125 981.00 |
CO Grand total (0 to V) | 150 306.00 | 25 451.00 | 124 855.00 | 150 306.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 43 200.00 | 43 200.00 | | 43 200.00 |
DB Share, merger, contribution premiums, etc. | 320.00 | 320.00 | | 320.00 |
DC Revaluation differences | | 8.00 | | |
DD Legal reserve (1) | 4 320.00 | 4 320.00 | | 4 320.00 |
DH Retained earnings | -15 741.00 | -7 880.00 | | -15 741.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 385.00 | -7 861.00 | | 385.00 |
DL TOTAL (I) | 32 485.00 | 32 100.00 | | 32 485.00 |
DQ Provisions for Expenses | 7 809.00 | 3 465.00 | | 7 809.00 |
DR TOTAL (IV) | 7 809.00 | 3 465.00 | | 7 809.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 10 798.00 | 9 372.00 | | 10 798.00 |
DY Tax and social security liabilities | 62 586.00 | 55 849.00 | | 62 586.00 |
EA Other liabilities | 11 177.00 | 102 681.00 | | 11 177.00 |
EC TOTAL (IV) | 84 561.00 | 167 901.00 | | 84 561.00 |
EE Grand total (I to V) | 124 855.00 | 203 466.00 | | 124 855.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 201 322.00 | | 201 322.00 | 201 322.00 |
FJ Net sales | 201 322.00 | | 201 322.00 | 201 322.00 |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 201 333.00 | |
FW Other purchases and external expenses | | | 31 813.00 | |
FX Taxes, duties, and similar payments | | | 2 923.00 | |
FY Salaries and Wages | | | 117 874.00 | |
FZ Social Security Contributions | | | 43 984.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 4 344.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 200 948.00 | |
GG - OPERATING RESULT (I - II) | | | 385.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 385.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 201 333.00 | 325 069.00 | | 201 333.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 200 948.00 | 332 930.00 | | 200 948.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 385.00 | -7 861.00 | | 385.00 |
| |
| 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 | 24 325.00 | | | 24 325.00 |
I4 DECREASES Grand Total | | | 24 325.00 | |
IO DECREASES Total including other intangible assets | | | 6 959.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 366.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 959.00 | | | 6 959.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 366.00 | | | 17 366.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 24 325.00 | | | 24 325.00 |
PE DEPRECIATION Total including other intangible assets | 6 959.00 | | | 6 959.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 17 366.00 | | | 17 366.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | 3 465.00 | 4 344.00 | | 3 465.00 |
6T Receivables | 1 126.00 | | | 1 126.00 |
7B Total provisions for depreciation | 1 126.00 | | | 1 126.00 |
7C Grand total | 4 591.00 | 4 344.00 | | 4 591.00 |
UE of which provisions and reversals: - Operating | | 4 344.00 | | |
| |
| 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 | 10 798.00 | 10 798.00 | | 10 798.00 |
8C Staff and Related Accounts | 9 178.00 | 9 178.00 | | 9 178.00 |
8D Social Security and Other Social Organizations | 8 972.00 | 8 972.00 | | 8 972.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 177.00 | 11 177.00 | | 11 177.00 |
UX Other trade receivables | 16 650.00 | 15 299.00 | 1 351.00 | 16 650.00 |
UZ Social Security, other social security organizations | 77.00 | 77.00 | | 77.00 |
VB VAT | 7 764.00 | 7 764.00 | | 7 764.00 |
VC Group and associates | 4 853.00 | 4 853.00 | | 4 853.00 |
VM Income taxes | 9 585.00 | 9 585.00 | | 9 585.00 |
VP Miscellaneous | 78 730.00 | 78 730.00 | | 78 730.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 998.00 | 3 998.00 | | 3 998.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 322.00 | 8 322.00 | | 8 322.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 125 981.00 | 124 630.00 | 1 351.00 | 125 981.00 |
VW VAT | 40 438.00 | 40 438.00 | | 40 438.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 84 561.00 | 84 561.00 | | 84 561.00 |
