| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 150 000.00 | | 150 000.00 | 150 000.00 |
AT Other tangible assets | 11 730.00 | 1 433.00 | 10 297.00 | 11 730.00 |
BJ TOTAL (I) | 161 730.00 | 1 433.00 | 160 297.00 | 161 730.00 |
BV Advances and down payments on orders | 529.00 | | 529.00 | 529.00 |
BX Customers and related accounts | 53 329.00 | | 53 329.00 | 53 329.00 |
BZ Other receivables | 6 820.00 | | 6 820.00 | 6 820.00 |
CF Cash and cash equivalents | 92 457.00 | | 92 457.00 | 92 457.00 |
CH Prepaid expenses | 417.00 | | 417.00 | 417.00 |
CJ TOTAL (II) | 153 552.00 | | 153 552.00 | 153 552.00 |
CO Grand total (0 to V) | 315 282.00 | 1 433.00 | 313 849.00 | 315 282.00 |
CU Other investments | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 114 423.00 | 114 312.00 | | 114 423.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 38 571.00 | 111.00 | | 38 571.00 |
DL TOTAL (I) | 161 244.00 | 122 673.00 | | 161 244.00 |
DU Loans and Debts from Credit Institutions (3) | 79 213.00 | 73 644.00 | | 79 213.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 256.00 | 5 600.00 | | 23 256.00 |
DX Trade payables and related accounts | 12 396.00 | 11 823.00 | | 12 396.00 |
DY Tax and social security liabilities | 37 651.00 | 13 225.00 | | 37 651.00 |
EA Other liabilities | 88.00 | 184.00 | | 88.00 |
EC TOTAL (IV) | 152 605.00 | 104 476.00 | | 152 605.00 |
EE Grand total (I to V) | 313 849.00 | 227 149.00 | | 313 849.00 |
EG Accrued income and payables due within one year | 123 605.00 | 104 476.00 | | 123 605.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 3 530.00 | 18 883.00 | | 3 530.00 |
EI Including equity loans | 23 256.00 | | | 23 256.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 96 616.00 | | 96 616.00 | 96 616.00 |
FJ Net sales | 96 616.00 | | 96 616.00 | 96 616.00 |
FO Operating subsidies | | | 5 750.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 763.00 | |
FR Total operating income (I) | | | 107 129.00 | |
FW Other purchases and external expenses | | | 89 079.00 | |
FX Taxes, duties, and similar payments | | | 862.00 | |
FY Salaries and Wages | | | 34 763.00 | |
FZ Social Security Contributions | | | 17 557.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 215.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 142 477.00 | |
GG - OPERATING RESULT (I - II) | | | -35 348.00 | |
GR Interest and similar expenses | | | 2 482.00 | |
GU Total financial expenses (VI) | | | 2 482.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 482.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -37 830.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 76 430.00 | | | 76 430.00 |
HD Total exceptional income (VII) | 76 430.00 | | | 76 430.00 |
HE Exceptional expenses on management operations | 29.00 | 1 446.00 | | 29.00 |
HH Total exceptional expenses (VIII) | 29.00 | 1 446.00 | | 29.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 76 401.00 | -1 446.00 | | 76 401.00 |
HK Income tax | | 81.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 183 559.00 | 131 700.00 | | 183 559.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 144 988.00 | 131 589.00 | | 144 988.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 38 571.00 | 111.00 | | 38 571.00 |
| |
| 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 | 152 447.00 | | 10 000.00 | 152 447.00 |
I3 DECREASES Total Financial Fixed Assets | | 2.00 | | |
I4 DECREASES Grand Total | | 718.00 | 161 730.00 | |
IO DECREASES Total including other intangible assets | | | 150 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 716.00 | 11 730.00 | |
KD ACQUISITIONS Total including other intangible assets | 150 000.00 | | | 150 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 445.00 | | 10 000.00 | 2 445.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2.00 | | | 2.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 933.00 | 215.00 | 716.00 | 1 933.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 933.00 | 215.00 | 716.00 | 1 933.00 |
| |
| 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 | 12 396.00 | 12 396.00 | | 12 396.00 |
8D Social Security and Other Social Organizations | 15 364.00 | 15 364.00 | | 15 364.00 |
8E Income Taxes | 19 577.00 | 19 577.00 | | 19 577.00 |
8K Other liabilities (including liabilities related to repo transactions) | 88.00 | 88.00 | | 88.00 |
UX Other trade receivables | 53 329.00 | 53 329.00 | | 53 329.00 |
VB VAT | 6 820.00 | 6 820.00 | | 6 820.00 |
VG Loans with a maturity of up to one year at origin | 3 530.00 | 3 530.00 | | 3 530.00 |
VH Loans with a maturity of more than one year at origin | 75 683.00 | 46 683.00 | 29 000.00 | 75 683.00 |
VI Group and Associates | 23 256.00 | 23 256.00 | | 23 256.00 |
VJ Loans taken out during the year | 29 000.00 | | | 29 000.00 |
VK Loans repaid during the year | 8 078.00 | | | 8 078.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 305.00 | 2 305.00 | | 2 305.00 |
VS Prepaid expenses | 417.00 | 417.00 | | 417.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 60 566.00 | 60 566.00 | | 60 566.00 |
VW VAT | 405.00 | 405.00 | | 405.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 152 605.00 | 123 605.00 | 29 000.00 | 152 605.00 |
