| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 4 546.00 | 4 546.00 | | 4 546.00 |
AT Other tangible assets | 3 984.00 | 3 772.00 | 212.00 | 3 984.00 |
BH Other financial assets | 457.00 | | 457.00 | 457.00 |
BJ TOTAL (I) | 8 987.00 | 8 318.00 | 669.00 | 8 987.00 |
BX Customers and related accounts | 334 459.00 | | 334 459.00 | 334 459.00 |
BZ Other receivables | 207 798.00 | | 207 798.00 | 207 798.00 |
CD Marketable securities | 288.00 | | 288.00 | 288.00 |
CF Cash and cash equivalents | 74 184.00 | | 74 184.00 | 74 184.00 |
CH Prepaid expenses | 1 368.00 | | 1 368.00 | 1 368.00 |
CJ TOTAL (II) | 618 097.00 | | 618 097.00 | 618 097.00 |
CO Grand total (0 to V) | 627 084.00 | 8 318.00 | 618 766.00 | 627 084.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DE Statutory or contractual reserves | 270 143.00 | 270 143.00 | | 270 143.00 |
DH Retained earnings | 20 669.00 | 20 259.00 | | 20 669.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 288.00 | 50 410.00 | | 28 288.00 |
DL TOTAL (I) | 359 800.00 | 381 512.00 | | 359 800.00 |
DV Miscellaneous Loans and Financial Debts (4) | 517.00 | 3 725.00 | | 517.00 |
DX Trade payables and related accounts | 105 246.00 | 74 571.00 | | 105 246.00 |
DY Tax and social security liabilities | 150 271.00 | 82 511.00 | | 150 271.00 |
EA Other liabilities | 2 933.00 | 3 818.00 | | 2 933.00 |
EC TOTAL (IV) | 258 966.00 | 164 624.00 | | 258 966.00 |
EE Grand total (I to V) | 618 766.00 | 546 136.00 | | 618 766.00 |
EG Accrued income and payables due within one year | 258 966.00 | 164 624.00 | | 258 966.00 |
EI Including equity loans | 517.00 | | | 517.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 640 177.00 | | 640 177.00 | 640 177.00 |
FJ Net sales | 640 177.00 | | 640 177.00 | 640 177.00 |
FO Operating subsidies | | | 928.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 14 465.00 | |
FQ Other income | | | 4 609.00 | |
FR Total operating income (I) | | | 660 179.00 | |
FU Purchases of raw materials and other supplies | | | 70 497.00 | |
FW Other purchases and external expenses | | | 278 633.00 | |
FX Taxes, duties, and similar payments | | | 9 033.00 | |
FY Salaries and Wages | | | 208 503.00 | |
FZ Social Security Contributions | | | 67 797.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 372.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 634 835.00 | |
GG - OPERATING RESULT (I - II) | | | 25 344.00 | |
GL Other interest and similar income | | | 2 616.00 | |
GP Total financial income (V) | | | 2 618.00 | |
GR Interest and similar expenses | | | 24.00 | |
GU Total financial expenses (VI) | | | 24.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 594.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 938.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 350.00 | | | 350.00 |
HD Total exceptional income (VII) | 350.00 | | | 350.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 350.00 | | | 350.00 |
HL TOTAL REVENUE (I + III + V + VII) | 663 147.00 | 1 089 314.00 | | 663 147.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 634 859.00 | 1 038 904.00 | | 634 859.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 288.00 | 50 410.00 | | 28 288.00 |
| |
| 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 | 8 987.00 | | | 8 987.00 |
I3 DECREASES Total Financial Fixed Assets | | | 457.00 | |
I4 DECREASES Grand Total | | | 8 987.00 | |
IO DECREASES Total including other intangible assets | | | 4 546.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 984.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 546.00 | | | 4 546.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 984.00 | | | 3 984.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 452.00 | | | 452.00 |
| |
| 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 | 105 246.00 | 105 246.00 | | 105 246.00 |
8C Staff and Related Accounts | 56 376.00 | 56 376.00 | | 56 376.00 |
8D Social Security and Other Social Organizations | 30 384.00 | 30 384.00 | | 30 384.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 933.00 | 2 933.00 | | 2 933.00 |
UT Other financial assets | 457.00 | | 457.00 | 457.00 |
UX Other trade receivables | 334 459.00 | 334 459.00 | | 334 459.00 |
VB VAT | 18 123.00 | 18 123.00 | | 18 123.00 |
VI Group and Associates | 517.00 | 517.00 | | 517.00 |
VP Miscellaneous | 8 443.00 | 8 443.00 | | 8 443.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 035.00 | 4 035.00 | | 4 035.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 181 232.00 | 181 232.00 | | 181 232.00 |
VS Prepaid expenses | 1 368.00 | 1 368.00 | | 1 368.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 544 082.00 | 543 625.00 | 457.00 | 544 082.00 |
VW VAT | 59 475.00 | 59 475.00 | | 59 475.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 258 966.00 | 258 966.00 | | 258 966.00 |
