| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 968.00 | 968.00 | | 968.00 |
AH Goodwill | 10 000.00 | | 10 000.00 | 10 000.00 |
AR Technical installations, industrial equipment and tools | 22 500.00 | 22 500.00 | | 22 500.00 |
AT Other tangible assets | 3 186.00 | 2 211.00 | 976.00 | 3 186.00 |
BH Other financial assets | 6 000.00 | | 6 000.00 | 6 000.00 |
BJ TOTAL (I) | 42 654.00 | 25 679.00 | 16 976.00 | 42 654.00 |
BX Customers and related accounts | 188 386.00 | | 188 386.00 | 188 386.00 |
BZ Other receivables | 20 496.00 | | 20 496.00 | 20 496.00 |
CF Cash and cash equivalents | 147 421.00 | | 147 421.00 | 147 421.00 |
CJ TOTAL (II) | 356 303.00 | | 356 303.00 | 356 303.00 |
CO Grand total (0 to V) | 398 958.00 | 25 679.00 | 373 279.00 | 398 958.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 78 348.00 | 34 674.00 | | 78 348.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 72 196.00 | 123 674.00 | | 72 196.00 |
DL TOTAL (I) | 159 344.00 | 167 148.00 | | 159 344.00 |
DU Loans and Debts from Credit Institutions (3) | 110.00 | 36.00 | | 110.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 509.00 | 2 209.00 | | 4 509.00 |
DX Trade payables and related accounts | 21 806.00 | 36 352.00 | | 21 806.00 |
DY Tax and social security liabilities | 103 183.00 | 170 090.00 | | 103 183.00 |
EA Other liabilities | 17 873.00 | 95 135.00 | | 17 873.00 |
EB Prepaid income (2) | 66 455.00 | 66 176.00 | | 66 455.00 |
EC TOTAL (IV) | 213 935.00 | 369 998.00 | | 213 935.00 |
EE Grand total (I to V) | 373 279.00 | 537 145.00 | | 373 279.00 |
EI Including equity loans | 4 509.00 | | | 4 509.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 669 205.00 | |
FJ Net sales | | | 669 205.00 | |
FO Operating subsidies | | | 3 878.00 | |
FQ Other income | | | 2 320.00 | |
FR Total operating income (I) | | | 675 402.00 | |
FW Other purchases and external expenses | | | 152 253.00 | |
FX Taxes, duties, and similar payments | | | 8 553.00 | |
FY Salaries and Wages | | | 347 870.00 | |
FZ Social Security Contributions | | | 70 982.00 | |
GB Operating Expenses - Provisions | | | 553.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 580 214.00 | |
GG - OPERATING RESULT (I - II) | | | 95 188.00 | |
GU Total financial expenses (VI) | | | 692.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -692.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 94 497.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 10 100.00 | | | 10 100.00 |
HH Total exceptional expenses (VIII) | 12 335.00 | | | 12 335.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 235.00 | | | -2 235.00 |
HK Income tax | 20 066.00 | 41 213.00 | | 20 066.00 |
HL TOTAL REVENUE (I + III + V + VII) | 685 502.00 | 952 009.00 | | 685 502.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 613 306.00 | 828 335.00 | | 613 306.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 72 196.00 | 123 674.00 | | 72 196.00 |
| |
| 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 | 41 416.00 | | 13 663.00 | 41 416.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 000.00 | |
I4 DECREASES Grand Total | | 12 424.00 | 42 654.00 | |
IO DECREASES Total including other intangible assets | | | 10 968.00 | |
IY DECREASES Total Tangible Fixed Assets | | 12 424.00 | 25 686.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 968.00 | | | 10 968.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 24 448.00 | | 13 663.00 | 24 448.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 000.00 | | | 6 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 25 216.00 | 553.00 | 90.00 | 25 216.00 |
PE DEPRECIATION Total including other intangible assets | 968.00 | | | 968.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 24 248.00 | 553.00 | 90.00 | 24 248.00 |
| |
| 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 | 21 806.00 | 21 806.00 | | 21 806.00 |
8D Social Security and Other Social Organizations | 103 183.00 | 103 183.00 | | 103 183.00 |
8K Other liabilities (including liabilities related to repo transactions) | 17 873.00 | 17 873.00 | | 17 873.00 |
8L Deferred income | 66 455.00 | 66 455.00 | | 66 455.00 |
UT Other financial assets | 6 000.00 | | 6 000.00 | 6 000.00 |
UX Other trade receivables | 188 386.00 | 188 386.00 | | 188 386.00 |
VG Loans with a maturity of up to one year at origin | 110.00 | 110.00 | | 110.00 |
VI Group and Associates | 4 509.00 | 4 509.00 | | 4 509.00 |
VP Miscellaneous | 20 496.00 | 20 496.00 | | 20 496.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 214 882.00 | 208 882.00 | 6 000.00 | 214 882.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 213 935.00 | 213 935.00 | | 213 935.00 |
