| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 743.00 | 1 743.00 | | 1 743.00 |
AR Technical installations, industrial equipment and tools | 2 665.00 | 1 866.00 | 799.00 | 2 665.00 |
AT Other tangible assets | 285 962.00 | 233 011.00 | 52 951.00 | 285 962.00 |
BF Loans | 2 010.00 | | 2 010.00 | 2 010.00 |
BH Other financial assets | 3 030.00 | | 3 030.00 | 3 030.00 |
BJ TOTAL (I) | 295 410.00 | 236 620.00 | 58 791.00 | 295 410.00 |
BX Customers and related accounts | 460 623.00 | | 460 623.00 | 460 623.00 |
BZ Other receivables | 158 351.00 | | 158 351.00 | 158 351.00 |
CF Cash and cash equivalents | 556 949.00 | | 556 949.00 | 556 949.00 |
CH Prepaid expenses | 3 173.00 | | 3 173.00 | 3 173.00 |
CJ TOTAL (II) | 1 179 096.00 | | 1 179 096.00 | 1 179 096.00 |
CO Grand total (0 to V) | 1 474 507.00 | 236 620.00 | 1 237 887.00 | 1 474 507.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 325 000.00 | 325 000.00 | | 325 000.00 |
DD Legal reserve (1) | 32 500.00 | 32 500.00 | | 32 500.00 |
DG Other reserves | 376 362.00 | 321 890.00 | | 376 362.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 604.00 | 54 471.00 | | 34 604.00 |
DL TOTAL (I) | 768 466.00 | 733 862.00 | | 768 466.00 |
DX Trade payables and related accounts | 364 345.00 | 328 545.00 | | 364 345.00 |
DY Tax and social security liabilities | 105 076.00 | 138 594.00 | | 105 076.00 |
EC TOTAL (IV) | 469 421.00 | 467 139.00 | | 469 421.00 |
EE Grand total (I to V) | 1 237 887.00 | 1 201 001.00 | | 1 237 887.00 |
EG Accrued income and payables due within one year | 469 421.00 | 467 139.00 | | 469 421.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 232 094.00 | | 1 232 094.00 | 1 232 094.00 |
FJ Net sales | 1 232 094.00 | | 1 232 094.00 | 1 232 094.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 726.00 | |
FQ Other income | | | 1 915.00 | |
FR Total operating income (I) | | | 1 235 734.00 | |
FS Purchases of goods (including customs duties) | | | 1 485.00 | |
FW Other purchases and external expenses | | | 1 049 911.00 | |
FX Taxes, duties, and similar payments | | | 425.00 | |
FY Salaries and Wages | | | 101 602.00 | |
FZ Social Security Contributions | | | 17 462.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 27 270.00 | |
GE Other Expenses | | | 2 723.00 | |
GF Total Operating Expenses (II) | | | 1 200 877.00 | |
GG - OPERATING RESULT (I - II) | | | 34 857.00 | |
GK Income from other securities and fixed asset receivables | | | 230.00 | |
GP Total financial income (V) | | | 230.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 230.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 35 087.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 6 092.00 | 16 183.00 | | 6 092.00 |
HD Total exceptional income (VII) | 6 092.00 | 16 183.00 | | 6 092.00 |
HE Exceptional expenses on management operations | | 450.00 | | |
HH Total exceptional expenses (VIII) | | 450.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 092.00 | 15 733.00 | | 6 092.00 |
HK Income tax | 6 575.00 | 14 475.00 | | 6 575.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 242 056.00 | 1 387 439.00 | | 1 242 056.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 207 452.00 | 1 332 966.00 | | 1 207 452.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 604.00 | 54 473.00 | | 34 604.00 |
| |
| 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 | 253 026.00 | | 44 394.00 | 253 026.00 |
I3 DECREASES Total Financial Fixed Assets | | 2 010.00 | 5 040.00 | |
I4 DECREASES Grand Total | | 2 010.00 | 295 410.00 | |
IO DECREASES Total including other intangible assets | | | 1 743.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 288 627.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 743.00 | | | 1 743.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 246 243.00 | | 42 384.00 | 246 243.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 040.00 | | 2 010.00 | 5 040.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 209 350.00 | 27 270.00 | | 209 350.00 |
PE DEPRECIATION Total including other intangible assets | 1 743.00 | | | 1 743.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 207 607.00 | 27 270.00 | | 207 607.00 |
| |
| 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 | 364 345.00 | 364 345.00 | | 364 345.00 |
8D Social Security and Other Social Organizations | 105 076.00 | 105 076.00 | | 105 076.00 |
UP Loans | 2 010.00 | | 2 010.00 | 2 010.00 |
UT Other financial assets | 3 030.00 | | 3 030.00 | 3 030.00 |
UX Other trade receivables | 460 623.00 | 460 623.00 | | 460 623.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 158 351.00 | 158 351.00 | | 158 351.00 |
VS Prepaid expenses | 3 173.00 | 3 173.00 | | 3 173.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 627 187.00 | 622 147.00 | 5 040.00 | 627 187.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 469 421.00 | 469 421.00 | | 469 421.00 |
