| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 50 000.00 | | 50 000.00 | 50 000.00 |
AT Other tangible assets | 34 412.00 | 12 277.00 | 22 135.00 | 34 412.00 |
BH Other financial assets | 6 910.00 | | 6 910.00 | 6 910.00 |
BJ TOTAL (I) | 91 322.00 | 12 277.00 | 79 045.00 | 91 322.00 |
BX Customers and related accounts | 237 107.00 | | 237 107.00 | 237 107.00 |
BZ Other receivables | 16 878.00 | | 16 878.00 | 16 878.00 |
CF Cash and cash equivalents | 67 790.00 | | 67 790.00 | 67 790.00 |
CJ TOTAL (II) | 321 776.00 | | 321 776.00 | 321 776.00 |
CO Grand total (0 to V) | 413 098.00 | 12 277.00 | 400 821.00 | 413 098.00 |
CP Shares due in less than one year | 6 910.00 | | | 6 910.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 101 400.00 | 101 400.00 | | 101 400.00 |
DD Legal reserve (1) | 10 140.00 | 10 140.00 | | 10 140.00 |
DH Retained earnings | 24 003.00 | 22 963.00 | | 24 003.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 745.00 | 19 040.00 | | 19 745.00 |
DL TOTAL (I) | 155 288.00 | 153 543.00 | | 155 288.00 |
DU Loans and Debts from Credit Institutions (3) | 50 000.00 | | | 50 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 45 883.00 | 11 888.00 | | 45 883.00 |
DX Trade payables and related accounts | 82 717.00 | 141 698.00 | | 82 717.00 |
DY Tax and social security liabilities | 59 799.00 | 73 656.00 | | 59 799.00 |
EA Other liabilities | 7 134.00 | 4 706.00 | | 7 134.00 |
EC TOTAL (IV) | 245 533.00 | 231 948.00 | | 245 533.00 |
EE Grand total (I to V) | 400 821.00 | 385 492.00 | | 400 821.00 |
EG Accrued income and payables due within one year | 245 533.00 | 231 948.00 | | 245 533.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 401 613.00 | | 401 613.00 | 401 613.00 |
FJ Net sales | 401 613.00 | | 401 613.00 | 401 613.00 |
FO Operating subsidies | | | 4 667.00 | |
FR Total operating income (I) | | | 406 279.00 | |
FW Other purchases and external expenses | | | 253 435.00 | |
FX Taxes, duties, and similar payments | | | 13 932.00 | |
FY Salaries and Wages | | | 54 977.00 | |
FZ Social Security Contributions | | | 56 151.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 228.00 | |
GE Other Expenses | | | 341.00 | |
GF Total Operating Expenses (II) | | | 383 068.00 | |
GG - OPERATING RESULT (I - II) | | | 23 211.00 | |
GL Other interest and similar income | | | 18.00 | |
GP Total financial income (V) | | | 18.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 18.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 229.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 484.00 | 3 360.00 | | 3 484.00 |
HL TOTAL REVENUE (I + III + V + VII) | 406 297.00 | 451 435.00 | | 406 297.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 386 552.00 | 432 395.00 | | 386 552.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 745.00 | 19 040.00 | | 19 745.00 |
| |
| 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 | 67 382.00 | | 23 940.00 | 67 382.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 910.00 | |
I4 DECREASES Grand Total | | | 91 322.00 | |
IO DECREASES Total including other intangible assets | | | 50 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 34 412.00 | |
KD ACQUISITIONS Total including other intangible assets | 50 000.00 | | | 50 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 472.00 | | 23 940.00 | 10 472.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 910.00 | | | 6 910.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 048.00 | 4 228.00 | | 8 048.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 048.00 | 4 228.00 | | 8 048.00 |
| |
| 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 | 82 717.00 | 82 717.00 | | 82 717.00 |
8C Staff and Related Accounts | 3 305.00 | 3 305.00 | | 3 305.00 |
8D Social Security and Other Social Organizations | 13 356.00 | 13 356.00 | | 13 356.00 |
8E Income Taxes | 124.00 | 124.00 | | 124.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 134.00 | 7 134.00 | | 7 134.00 |
UT Other financial assets | 6 910.00 | | 6 910.00 | 6 910.00 |
UX Other trade receivables | 237 107.00 | 237 107.00 | | 237 107.00 |
VB VAT | 16 320.00 | 16 320.00 | | 16 320.00 |
VH Loans with a maturity of more than one year at origin | 50 000.00 | 50 000.00 | | 50 000.00 |
VI Group and Associates | 45 883.00 | 45 883.00 | | 45 883.00 |
VJ Loans taken out during the year | 50 000.00 | | | 50 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 418.00 | 418.00 | | 418.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 558.00 | 558.00 | | 558.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 260 896.00 | 253 986.00 | 6 910.00 | 260 896.00 |
VW VAT | 42 596.00 | 42 596.00 | | 42 596.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 245 533.00 | 245 533.00 | | 245 533.00 |
