| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 5 409.00 | 5 409.00 | | 5 409.00 |
AH Goodwill | 20 000.00 | | 20 000.00 | 20 000.00 |
AT Other tangible assets | 45 011.00 | 15 403.00 | 29 609.00 | 45 011.00 |
BD Other fixed assets | 112.00 | | 112.00 | 112.00 |
BH Other financial assets | 2 627.00 | | 2 627.00 | 2 627.00 |
BJ TOTAL (I) | 73 159.00 | 20 811.00 | 52 348.00 | 73 159.00 |
BX Customers and related accounts | 147 553.00 | 716.00 | 146 838.00 | 147 553.00 |
BZ Other receivables | 244 183.00 | | 244 183.00 | 244 183.00 |
CF Cash and cash equivalents | 55 964.00 | | 55 964.00 | 55 964.00 |
CH Prepaid expenses | 170.00 | | 170.00 | 170.00 |
CJ TOTAL (II) | 447 870.00 | 716.00 | 447 155.00 | 447 870.00 |
CO Grand total (0 to V) | 521 029.00 | 21 527.00 | 499 502.00 | 521 029.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 56 353.00 | 56 353.00 | | 56 353.00 |
DH Retained earnings | 65 738.00 | 65 738.00 | | 65 738.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 166.00 | 22 720.00 | | 22 166.00 |
DL TOTAL (I) | 149 757.00 | 150 311.00 | | 149 757.00 |
DU Loans and Debts from Credit Institutions (3) | 114 787.00 | 18 473.00 | | 114 787.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 757.00 | 6 568.00 | | 8 757.00 |
DW Advances and down payments received on current orders | 36 900.00 | 34 500.00 | | 36 900.00 |
DX Trade payables and related accounts | 50 605.00 | 43 551.00 | | 50 605.00 |
DY Tax and social security liabilities | 137 777.00 | 125 632.00 | | 137 777.00 |
EA Other liabilities | 920.00 | 854.00 | | 920.00 |
EC TOTAL (IV) | 349 745.00 | 229 577.00 | | 349 745.00 |
EE Grand total (I to V) | 499 502.00 | 379 888.00 | | 499 502.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 615 506.00 | | 615 506.00 | 615 506.00 |
FJ Net sales | 615 506.00 | | 615 506.00 | 615 506.00 |
FO Operating subsidies | | | 28 198.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 588.00 | |
FQ Other income | | | 555.00 | |
FR Total operating income (I) | | | 646 847.00 | |
FW Other purchases and external expenses | | | 60 318.00 | |
FX Taxes, duties, and similar payments | | | 18 018.00 | |
FY Salaries and Wages | | | 472 604.00 | |
FZ Social Security Contributions | | | 45 065.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 844.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 716.00 | |
GE Other Expenses | | | 15 675.00 | |
GF Total Operating Expenses (II) | | | 616 240.00 | |
GG - OPERATING RESULT (I - II) | | | 30 607.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 143.00 | |
GL Other interest and similar income | | | 8.00 | |
GP Total financial income (V) | | | 2 151.00 | |
GR Interest and similar expenses | | | 280.00 | |
GU Total financial expenses (VI) | | | 280.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 871.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 478.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 108.00 | | | 108.00 |
HD Total exceptional income (VII) | 108.00 | | | 108.00 |
HE Exceptional expenses on management operations | 1 662.00 | 7 399.00 | | 1 662.00 |
HH Total exceptional expenses (VIII) | 1 662.00 | 7 399.00 | | 1 662.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 554.00 | -7 399.00 | | -1 554.00 |
HK Income tax | 8 757.00 | 6 568.00 | | 8 757.00 |
HL TOTAL REVENUE (I + III + V + VII) | 649 105.00 | 726 957.00 | | 649 105.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 626 939.00 | 704 237.00 | | 626 939.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 166.00 | 22 720.00 | | 22 166.00 |
| |
| 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 | 73 159.00 | | | 73 159.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 5 409.00 | | | 5 409.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 739.00 | |
I4 DECREASES Grand Total | | | 73 159.00 | |
IN DECREASES Start-up, development, or research expenses | | | 5 409.00 | |
IO DECREASES Total including other intangible assets | | | 20 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 45 011.00 | |
KD ACQUISITIONS Total including other intangible assets | 20 000.00 | | | 20 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 45 011.00 | | | 45 011.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 739.00 | | | 2 739.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 967.00 | 3 844.00 | | 16 967.00 |
CY DEPRECIATION Start-up, development, or research expenses | 5 409.00 | | | 5 409.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 559.00 | 3 844.00 | | 11 559.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 2 588.00 | 716.00 | 2 588.00 | 2 588.00 |
7B Total provisions for depreciation | 2 588.00 | 716.00 | 2 588.00 | 2 588.00 |
7C Grand total | 2 588.00 | 716.00 | 2 588.00 | 2 588.00 |
UE of which provisions and reversals: - Operating | | 716.00 | 2 588.00 | |
| |
| 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 | 50 605.00 | 50 605.00 | | 50 605.00 |
8C Staff and Related Accounts | 71 932.00 | 71 932.00 | | 71 932.00 |
8D Social Security and Other Social Organizations | 42 702.00 | 42 702.00 | | 42 702.00 |
8K Other liabilities (including liabilities related to repo transactions) | 920.00 | 920.00 | | 920.00 |
UT Other financial assets | 2 627.00 | | 2 627.00 | 2 627.00 |
UX Other trade receivables | 145 989.00 | 145 989.00 | | 145 989.00 |
VA Doubtful or disputed receivables | 787.00 | 787.00 | | 787.00 |
VB VAT | 37 197.00 | 37 197.00 | | 37 197.00 |
VC Group and associates | 206 309.00 | 206 309.00 | | 206 309.00 |
VH Loans with a maturity of more than one year at origin | 114 787.00 | 107 625.00 | 7 162.00 | 114 787.00 |
VI Group and Associates | 8 757.00 | 8 757.00 | | 8 757.00 |
VJ Loans taken out during the year | 100 000.00 | | | 100 000.00 |
VN Other taxes, similar payments | 677.00 | 677.00 | | 677.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 759.00 | 2 759.00 | | 2 759.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 777.00 | 777.00 | | 777.00 |
VS Prepaid expenses | 170.00 | 170.00 | | 170.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 394 534.00 | 391 907.00 | 2 627.00 | 394 534.00 |
VW VAT | 20 384.00 | 20 384.00 | | 20 384.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 312 845.00 | 305 683.00 | 7 162.00 | 312 845.00 |
