| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 13 348.00 | 12 304.00 | 1 044.00 | 13 348.00 |
AF Concessions, Patents and Similar Rights | 507.00 | 507.00 | | 507.00 |
AH Goodwill | 41 000.00 | | 41 000.00 | 41 000.00 |
AJ Other Intangible Assets | 3 150.00 | 3 150.00 | | 3 150.00 |
AT Other tangible assets | 15 764.00 | 10 697.00 | 5 066.00 | 15 764.00 |
BH Other financial assets | 3 750.00 | | 3 750.00 | 3 750.00 |
BJ TOTAL (I) | 77 519.00 | 26 658.00 | 50 860.00 | 77 519.00 |
BX Customers and related accounts | 822 935.00 | | 822 935.00 | 822 935.00 |
BZ Other receivables | 27 658.00 | | 27 658.00 | 27 658.00 |
CF Cash and cash equivalents | 197 027.00 | | 197 027.00 | 197 027.00 |
CH Prepaid expenses | 1 002.00 | | 1 002.00 | 1 002.00 |
CJ TOTAL (II) | 1 048 622.00 | | 1 048 622.00 | 1 048 622.00 |
CO Grand total (0 to V) | 1 126 141.00 | 26 658.00 | 1 099 483.00 | 1 126 141.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 76 680.00 | 75 971.00 | | 76 680.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 168.00 | 18 710.00 | | 2 168.00 |
DL TOTAL (I) | 100 848.00 | 116 680.00 | | 100 848.00 |
DU Loans and Debts from Credit Institutions (3) | 4 139.00 | 1 466.00 | | 4 139.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49 414.00 | 8 136.00 | | 49 414.00 |
DX Trade payables and related accounts | 16 095.00 | 21 277.00 | | 16 095.00 |
DY Tax and social security liabilities | 411 971.00 | 207 853.00 | | 411 971.00 |
EA Other liabilities | 517 017.00 | 332 878.00 | | 517 017.00 |
EC TOTAL (IV) | 998 634.00 | 571 609.00 | | 998 634.00 |
EE Grand total (I to V) | 1 099 483.00 | 688 289.00 | | 1 099 483.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 319 899.00 | 1 076.00 | 2 320 975.00 | 2 319 899.00 |
FJ Net sales | 2 319 899.00 | 1 076.00 | 2 320 975.00 | 2 319 899.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 430.00 | |
FQ Other income | | | 2 506.00 | |
FR Total operating income (I) | | | 2 323 911.00 | |
FU Purchases of raw materials and other supplies | | | 105.00 | |
FW Other purchases and external expenses | | | 351 504.00 | |
FX Taxes, duties, and similar payments | | | 47 472.00 | |
FY Salaries and Wages | | | 1 456 404.00 | |
FZ Social Security Contributions | | | 462 660.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 119.00 | |
GE Other Expenses | | | 425.00 | |
GF Total Operating Expenses (II) | | | 2 321 689.00 | |
GG - OPERATING RESULT (I - II) | | | 2 223.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 223.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 54.00 | 2 164.00 | | 54.00 |
HH Total exceptional expenses (VIII) | 54.00 | 2 164.00 | | 54.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -54.00 | -2 164.00 | | -54.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 323 911.00 | 1 211 854.00 | | 2 323 911.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 321 743.00 | 1 193 144.00 | | 2 321 743.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 168.00 | 18 710.00 | | 2 168.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 23 540.00 | 3 119.00 | | 23 540.00 |
PE DEPRECIATION Total including other intangible assets | 14 163.00 | 1 798.00 | | 14 163.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 376.00 | 1 321.00 | | 9 376.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 49 414.00 | 49 414.00 | | 49 414.00 |
8B Suppliers and Related Accounts | 16 095.00 | 16 095.00 | | 16 095.00 |
8D Social Security and Other Social Organizations | 411 971.00 | 411 971.00 | | 411 971.00 |
8K Other liabilities (including liabilities related to repo transactions) | 517 017.00 | 517 017.00 | | 517 017.00 |
VG Loans with a maturity of up to one year at origin | 4 139.00 | 4 139.00 | | 4 139.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 855 345.00 | 851 595.00 | 3 750.00 | 855 345.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 998 634.00 | 998 634.00 | | 998 634.00 |
