| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 772 769.00 | | 772 769.00 | 772 769.00 |
BJ TOTAL (I) | 772 769.00 | | 772 769.00 | 772 769.00 |
BX Customers and related accounts | 265 733.00 | | 265 733.00 | 265 733.00 |
BZ Other receivables | 431 428.00 | | 431 428.00 | 431 428.00 |
CF Cash and cash equivalents | 143 978.00 | | 143 978.00 | 143 978.00 |
CH Prepaid expenses | 1 537.00 | | 1 537.00 | 1 537.00 |
CJ TOTAL (II) | 842 676.00 | | 842 676.00 | 842 676.00 |
CN Currency translation adjustments (V) | 211.00 | | 211.00 | 211.00 |
CO Grand total (0 to V) | 1 615 657.00 | | 1 615 657.00 | 1 615 657.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 948 000.00 | 948 000.00 | | 948 000.00 |
DD Legal reserve (1) | 12 079.00 | 6 823.00 | | 12 079.00 |
DH Retained earnings | 229 512.00 | 129 638.00 | | 229 512.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 213 234.00 | 105 130.00 | | 213 234.00 |
DL TOTAL (I) | 1 402 825.00 | 1 189 591.00 | | 1 402 825.00 |
DP Provisions for Risks | 211.00 | 2 631.00 | | 211.00 |
DR TOTAL (IV) | 211.00 | 2 631.00 | | 211.00 |
DX Trade payables and related accounts | 174 433.00 | 44 737.00 | | 174 433.00 |
DY Tax and social security liabilities | 38 188.00 | | | 38 188.00 |
EC TOTAL (IV) | 212 621.00 | 44 737.00 | | 212 621.00 |
EE Grand total (I to V) | 1 615 657.00 | 1 236 959.00 | | 1 615 657.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 458 570.00 | 458 570.00 | |
FJ Net sales | | 458 570.00 | 458 570.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 631.00 | |
FQ Other income | | | 99 516.00 | |
FR Total operating income (I) | | | 560 718.00 | |
FW Other purchases and external expenses | | | 199 107.00 | |
FX Taxes, duties, and similar payments | | | 3 769.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 211.00 | |
GE Other Expenses | | | 67 646.00 | |
GF Total Operating Expenses (II) | | | 270 733.00 | |
GG - OPERATING RESULT (I - II) | | | 289 985.00 | |
GK Income from other securities and fixed asset receivables | | | 129.00 | |
GP Total financial income (V) | | | 129.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 129.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 290 114.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 76 880.00 | 40 884.00 | | 76 880.00 |
HL TOTAL REVENUE (I + III + V + VII) | 560 847.00 | 371 458.00 | | 560 847.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 347 613.00 | 266 328.00 | | 347 613.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 213 234.00 | 105 130.00 | | 213 234.00 |
| |
| 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 | 772 769.00 | | | 772 769.00 |
I4 DECREASES Grand Total | | | 772 769.00 | |
IO DECREASES Total including other intangible assets | | | 772 769.00 | |
KD ACQUISITIONS Total including other intangible assets | 772 769.00 | | | 772 769.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4T Provisions for foreign exchange losses | | | | |
5Z Total provisions for risks and expenses | 2 631.00 | 211.00 | 2 631.00 | 2 631.00 |
7C Grand total | 2 631.00 | 211.00 | 2 631.00 | 2 631.00 |
UE of which provisions and reversals: - Operating | | 211.00 | 2 631.00 | |
| |
| 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 | 174 433.00 | 174 433.00 | | 174 433.00 |
8E Income Taxes | 38 188.00 | 38 188.00 | | 38 188.00 |
UX Other trade receivables | 265 733.00 | 265 733.00 | | 265 733.00 |
VB VAT | 7 279.00 | 7 279.00 | | 7 279.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 424 149.00 | 424 149.00 | | 424 149.00 |
VS Prepaid expenses | 1 537.00 | 1 537.00 | | 1 537.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 698 698.00 | 698 698.00 | | 698 698.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 212 621.00 | 212 621.00 | | 212 621.00 |
