| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 124 000.00 | | 124 000.00 | 124 000.00 |
AT Other tangible assets | 190 648.00 | 157 787.00 | 32 861.00 | 190 648.00 |
BD Other fixed assets | 1 100.00 | | 1 100.00 | 1 100.00 |
BH Other financial assets | 3 012.00 | | 3 012.00 | 3 012.00 |
BJ TOTAL (I) | 318 760.00 | 157 787.00 | 160 973.00 | 318 760.00 |
BX Customers and related accounts | 24 690.00 | | 24 690.00 | 24 690.00 |
BZ Other receivables | 2 301.00 | | 2 301.00 | 2 301.00 |
CF Cash and cash equivalents | 280 525.00 | | 280 525.00 | 280 525.00 |
CH Prepaid expenses | 2 457.00 | | 2 457.00 | 2 457.00 |
CJ TOTAL (II) | 309 974.00 | | 309 974.00 | 309 974.00 |
CO Grand total (0 to V) | 628 733.00 | 157 787.00 | 470 947.00 | 628 733.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 14.00 | 14.00 | | 14.00 |
DG Other reserves | 257.00 | 257.00 | | 257.00 |
DH Retained earnings | -53 328.00 | -176 296.00 | | -53 328.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 114 370.00 | 122 967.00 | | 114 370.00 |
DL TOTAL (I) | 71 313.00 | -43 057.00 | | 71 313.00 |
DU Loans and Debts from Credit Institutions (3) | 101 202.00 | 140 371.00 | | 101 202.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 934.00 | 136 794.00 | | 1 934.00 |
DX Trade payables and related accounts | 21 992.00 | 13 395.00 | | 21 992.00 |
DY Tax and social security liabilities | 48 749.00 | 39 587.00 | | 48 749.00 |
EA Other liabilities | 225 757.00 | 227 706.00 | | 225 757.00 |
EC TOTAL (IV) | 399 633.00 | 557 853.00 | | 399 633.00 |
EE Grand total (I to V) | 470 947.00 | 514 796.00 | | 470 947.00 |
EG Accrued income and payables due within one year | 318 087.00 | 536 174.00 | | 318 087.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 510 157.00 | | 510 157.00 | 510 157.00 |
FJ Net sales | 510 157.00 | | 510 157.00 | 510 157.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 785.00 | |
FQ Other income | | | 27.00 | |
FR Total operating income (I) | | | 514 969.00 | |
FW Other purchases and external expenses | | | 127 644.00 | |
FX Taxes, duties, and similar payments | | | 5 728.00 | |
FY Salaries and Wages | | | 201 113.00 | |
FZ Social Security Contributions | | | 54 591.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 339.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 393 420.00 | |
GG - OPERATING RESULT (I - II) | | | 121 549.00 | |
GR Interest and similar expenses | | | 1 387.00 | |
GU Total financial expenses (VI) | | | 1 387.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 387.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 120 162.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | 1 601.00 | | 1.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HK Income tax | 5 792.00 | | | 5 792.00 |
HL TOTAL REVENUE (I + III + V + VII) | 514 969.00 | 437 266.00 | | 514 969.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 400 599.00 | 314 298.00 | | 400 599.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 114 370.00 | 122 967.00 | | 114 370.00 |
HP References: Equipment leasing | | 1 520.00 | | |
| |
| 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 | 293 018.00 | | 25 742.00 | 293 018.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 112.00 | |
I4 DECREASES Grand Total | | | 318 760.00 | |
IO DECREASES Total including other intangible assets | | | 124 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 190 648.00 | |
KD ACQUISITIONS Total including other intangible assets | 124 000.00 | | | 124 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 165 072.00 | | 25 576.00 | 165 072.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 946.00 | | 167.00 | 3 946.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 153 448.00 | 4 339.00 | | 153 448.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 153 448.00 | 4 339.00 | | 153 448.00 |
| |
| 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 | 21 992.00 | 21 992.00 | | 21 992.00 |
8C Staff and Related Accounts | 15 284.00 | 15 284.00 | | 15 284.00 |
8D Social Security and Other Social Organizations | 15 350.00 | 15 350.00 | | 15 350.00 |
8E Income Taxes | 5 792.00 | 5 792.00 | | 5 792.00 |
8K Other liabilities (including liabilities related to repo transactions) | 225 757.00 | 225 757.00 | | 225 757.00 |
UT Other financial assets | 3 012.00 | | 3 012.00 | 3 012.00 |
UX Other trade receivables | 24 690.00 | 24 690.00 | | 24 690.00 |
VB VAT | 1 634.00 | 1 634.00 | | 1 634.00 |
VH Loans with a maturity of more than one year at origin | 101 202.00 | 19 655.00 | 81 547.00 | 101 202.00 |
VI Group and Associates | 1 934.00 | 1 934.00 | | 1 934.00 |
VK Loans repaid during the year | 39 167.00 | | | 39 167.00 |
VP Miscellaneous | 667.00 | 667.00 | | 667.00 |
VQ Other Taxes, Duties, and Similar Debts | 989.00 | 989.00 | | 989.00 |
VS Prepaid expenses | 2 457.00 | 2 457.00 | | 2 457.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32 461.00 | 29 449.00 | 3 012.00 | 32 461.00 |
VW VAT | 11 334.00 | 11 334.00 | | 11 334.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 399 633.00 | 318 087.00 | 81 547.00 | 399 633.00 |
