| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 46 060.00 | 39 286.00 | 6 774.00 | 46 060.00 |
BD Other fixed assets | 160.00 | | 160.00 | 160.00 |
BJ TOTAL (I) | 601 220.00 | 39 286.00 | 561 934.00 | 601 220.00 |
BX Customers and related accounts | 83 658.00 | | 83 658.00 | 83 658.00 |
BZ Other receivables | 512.00 | | 512.00 | 512.00 |
CF Cash and cash equivalents | 10 552.00 | | 10 552.00 | 10 552.00 |
CH Prepaid expenses | 913.00 | | 913.00 | 913.00 |
CJ TOTAL (II) | 95 635.00 | | 95 635.00 | 95 635.00 |
CO Grand total (0 to V) | 696 854.00 | 39 286.00 | 657 569.00 | 696 854.00 |
CU Other investments | 555 000.00 | | 555 000.00 | 555 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 110 374.00 | 121 754.00 | | 110 374.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 51 024.00 | -11 381.00 | | 51 024.00 |
DL TOTAL (I) | 172 398.00 | 121 374.00 | | 172 398.00 |
DU Loans and Debts from Credit Institutions (3) | 182 904.00 | 195 374.00 | | 182 904.00 |
DV Miscellaneous Loans and Financial Debts (4) | 240 168.00 | 203 843.00 | | 240 168.00 |
DX Trade payables and related accounts | 2 224.00 | 1 203.00 | | 2 224.00 |
DY Tax and social security liabilities | 59 278.00 | 70 908.00 | | 59 278.00 |
EA Other liabilities | 596.00 | | | 596.00 |
EC TOTAL (IV) | 485 170.00 | 471 330.00 | | 485 170.00 |
EE Grand total (I to V) | 657 569.00 | 592 703.00 | | 657 569.00 |
EG Accrued income and payables due within one year | 330 117.00 | 99 749.00 | | 330 117.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 218 877.00 | |
FJ Net sales | | | 218 877.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 303.00 | |
FQ Other income | | | 30.00 | |
FR Total operating income (I) | | | 220 211.00 | |
FW Other purchases and external expenses | | | 19 741.00 | |
FX Taxes, duties, and similar payments | | | 2 276.00 | |
FY Salaries and Wages | | | 50 521.00 | |
FZ Social Security Contributions | | | 24 172.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 104.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 99 820.00 | |
GG - OPERATING RESULT (I - II) | | | 120 391.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 2 598.00 | |
GU Total financial expenses (VI) | | | 2 598.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 596.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 117 794.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 2 460.00 | | |
HD Total exceptional income (VII) | | 2 460.00 | | |
HE Exceptional expenses on management operations | 621.00 | 21.00 | | 621.00 |
HH Total exceptional expenses (VIII) | 621.00 | 21.00 | | 621.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -621.00 | 2 440.00 | | -621.00 |
HK Income tax | 66 149.00 | 32 900.00 | | 66 149.00 |
HL TOTAL REVENUE (I + III + V + VII) | 220 213.00 | 184 266.00 | | 220 213.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 169 188.00 | 195 647.00 | | 169 188.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 51 024.00 | -11 381.00 | | 51 024.00 |
HP References: Equipment leasing | 2 678.00 | 5 356.00 | | 2 678.00 |
| |
| 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 | 599 852.00 | | 1 368.00 | 599 852.00 |
I3 DECREASES Total Financial Fixed Assets | | | 555 160.00 | |
I4 DECREASES Grand Total | | | 601 220.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 46 060.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 44 692.00 | | 1 368.00 | 44 692.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 555 160.00 | | | 555 160.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 36 182.00 | 3 104.00 | | 36 182.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 36 182.00 | 3 104.00 | | 36 182.00 |
| |
| 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 | 240 168.00 | 240 168.00 | | 240 168.00 |
8B Suppliers and Related Accounts | 2 224.00 | 2 224.00 | | 2 224.00 |
8K Other liabilities (including liabilities related to repo transactions) | 596.00 | 596.00 | | 596.00 |
UX Other trade receivables | 83 658.00 | 83 658.00 | | 83 658.00 |
VH Loans with a maturity of more than one year at origin | 182 904.00 | 27 851.00 | 115 239.00 | 182 904.00 |
VP Miscellaneous | 512.00 | 512.00 | | 512.00 |
VQ Other Taxes, Duties, and Similar Debts | 59 278.00 | 59 278.00 | | 59 278.00 |
VS Prepaid expenses | 913.00 | 913.00 | | 913.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 85 083.00 | 85 083.00 | | 85 083.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 485 170.00 | 330 117.00 | 115 239.00 | 485 170.00 |
