| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 44 002.00 | 44 002.00 | | 44 002.00 |
AT Other tangible assets | 122 441.00 | 36 718.00 | 85 724.00 | 122 441.00 |
BD Other fixed assets | 30.00 | | 30.00 | 30.00 |
BH Other financial assets | 9 596.00 | | 9 596.00 | 9 596.00 |
BJ TOTAL (I) | 4 276 069.00 | 80 720.00 | 4 195 349.00 | 4 276 069.00 |
BT Goods | 5 232.00 | | 5 232.00 | 5 232.00 |
BX Customers and related accounts | 402 278.00 | | 402 278.00 | 402 278.00 |
BZ Other receivables | 378 463.00 | | 378 463.00 | 378 463.00 |
CF Cash and cash equivalents | 521 388.00 | | 521 388.00 | 521 388.00 |
CH Prepaid expenses | 10 574.00 | | 10 574.00 | 10 574.00 |
CJ TOTAL (II) | 1 317 935.00 | | 1 317 935.00 | 1 317 935.00 |
CO Grand total (0 to V) | 5 594 004.00 | 80 720.00 | 5 513 285.00 | 5 594 004.00 |
CU Other investments | 4 100 000.00 | | 4 100 000.00 | 4 100 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 096 422.00 | | | 2 096 422.00 |
DD Legal reserve (1) | 215 439.00 | | | 215 439.00 |
DG Other reserves | 815 343.00 | | | 815 343.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 100 235.00 | | | 100 235.00 |
DL TOTAL (I) | 3 227 438.00 | | | 3 227 438.00 |
DU Loans and Debts from Credit Institutions (3) | 655 884.00 | | | 655 884.00 |
DV Miscellaneous Loans and Financial Debts (4) | 162 999.00 | | | 162 999.00 |
DX Trade payables and related accounts | 432 524.00 | | | 432 524.00 |
DY Tax and social security liabilities | 104 368.00 | | | 104 368.00 |
EA Other liabilities | 930 073.00 | | | 930 073.00 |
EC TOTAL (IV) | 2 285 846.00 | | | 2 285 846.00 |
EE Grand total (I to V) | 5 513 285.00 | | | 5 513 285.00 |
EG Accrued income and payables due within one year | 889 849.00 | | | 889 849.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 214.00 | | | 214.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 527 388.00 | | 527 388.00 | 527 388.00 |
FG Production sold - services | 494 154.00 | | 494 154.00 | 494 154.00 |
FJ Net sales | 1 021 542.00 | | 1 021 542.00 | 1 021 542.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 89 285.00 | |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 1 110 838.00 | |
FS Purchases of goods (including customs duties) | | | 512 540.00 | |
FT Inventory change (goods) | | | -3 072.00 | |
FW Other purchases and external expenses | | | 280 835.00 | |
FX Taxes, duties, and similar payments | | | 2 875.00 | |
FY Salaries and Wages | | | 153 568.00 | |
FZ Social Security Contributions | | | 45 628.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 159.00 | |
GE Other Expenses | | | 982.00 | |
GF Total Operating Expenses (II) | | | 1 005 516.00 | |
GG - OPERATING RESULT (I - II) | | | 105 322.00 | |
GL Other interest and similar income | | | 152.00 | |
GP Total financial income (V) | | | 152.00 | |
GR Interest and similar expenses | | | -1 014.00 | |
GU Total financial expenses (VI) | | | -1 014.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 167.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 106 488.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 89 285.00 | | | 89 285.00 |
A4 Equity method investments | 55.00 | | | 55.00 |
HA Exceptional income from management transactions | 1 350.00 | | | 1 350.00 |
HD Total exceptional income (VII) | 1 350.00 | | | 1 350.00 |
HE Exceptional expenses on management operations | 7 604.00 | | | 7 604.00 |
HH Total exceptional expenses (VIII) | 7 604.00 | | | 7 604.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 254.00 | | | -6 254.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 112 340.00 | | | 1 112 340.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 012 105.00 | | | 1 012 105.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 100 235.00 | | | 100 235.00 |
| |
| 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 | 4 248 244.00 | 27 825.00 | | 4 248 244.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 109 626.00 | |
I4 DECREASES Grand Total | | | 4 276 069.00 | |
IO DECREASES Total including other intangible assets | | | 44 002.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 122 441.00 | |
KD ACQUISITIONS Total including other intangible assets | 44 002.00 | | | 44 002.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 101 616.00 | 20 825.00 | | 101 616.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 102 626.00 | 7 000.00 | | 4 102 626.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 68 560.00 | 12 159.00 | | 68 560.00 |
PE DEPRECIATION Total including other intangible assets | 44 002.00 | | | 44 002.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 24 558.00 | 12 159.00 | | 24 558.00 |
