| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 402 718.00 | | 402 718.00 | 402 718.00 |
BJ TOTAL (I) | 402 718.00 | | 402 718.00 | 402 718.00 |
BV Advances and down payments on orders | 27.00 | | 27.00 | 27.00 |
BX Customers and related accounts | 229 230.00 | 35 881.00 | 193 349.00 | 229 230.00 |
BZ Other receivables | 1 415 925.00 | | 1 415 925.00 | 1 415 925.00 |
CF Cash and cash equivalents | 491 859.00 | | 491 859.00 | 491 859.00 |
CH Prepaid expenses | 289.00 | | 289.00 | 289.00 |
CJ TOTAL (II) | 2 137 329.00 | 35 881.00 | 2 101 448.00 | 2 137 329.00 |
CO Grand total (0 to V) | 2 540 048.00 | 35 881.00 | 2 504 167.00 | 2 540 048.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 276 000.00 | 276 000.00 | | 276 000.00 |
DD Legal reserve (1) | 27 600.00 | 27 600.00 | | 27 600.00 |
DG Other reserves | 1 648 648.00 | 1 349 253.00 | | 1 648 648.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 263 855.00 | 299 395.00 | | 263 855.00 |
DL TOTAL (I) | 2 216 103.00 | 1 952 248.00 | | 2 216 103.00 |
DU Loans and Debts from Credit Institutions (3) | 115.00 | 125.00 | | 115.00 |
DX Trade payables and related accounts | 143 211.00 | 298 032.00 | | 143 211.00 |
DY Tax and social security liabilities | 37 345.00 | 34 101.00 | | 37 345.00 |
EA Other liabilities | 950.00 | 950.00 | | 950.00 |
EB Prepaid income (2) | 106 442.00 | 8 940.00 | | 106 442.00 |
EC TOTAL (IV) | 288 063.00 | 342 149.00 | | 288 063.00 |
EE Grand total (I to V) | 2 504 167.00 | 2 294 397.00 | | 2 504 167.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 115.00 | 125.00 | | 115.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 1 403 462.00 | |
FJ Net sales | | | 1 403 462.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 14 140.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 1 417 606.00 | |
FW Other purchases and external expenses | | | 1 046 731.00 | |
FX Taxes, duties, and similar payments | | | 3 075.00 | |
GE Other Expenses | | | 11 935.00 | |
GF Total Operating Expenses (II) | | | 1 061 741.00 | |
GG - OPERATING RESULT (I - II) | | | 355 865.00 | |
GL Other interest and similar income | | | 4 152.00 | |
GP Total financial income (V) | | | 4 152.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 152.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 360 018.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 757.00 | | | 757.00 |
HH Total exceptional expenses (VIII) | 757.00 | | | 757.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -757.00 | | | -757.00 |
HK Income tax | 95 405.00 | 116 431.00 | | 95 405.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 421 758.00 | 1 319 546.00 | | 1 421 758.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 157 903.00 | 1 020 151.00 | | 1 157 903.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 263 855.00 | 299 395.00 | | 263 855.00 |
| |
| 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 | 402 718.00 | | | 402 718.00 |
I4 DECREASES Grand Total | | | 402 718.00 | |
IO DECREASES Total including other intangible assets | | | 402 718.00 | |
KD ACQUISITIONS Total including other intangible assets | 402 718.00 | | | 402 718.00 |
| |
| 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 | 143 211.00 | 143 211.00 | | 143 211.00 |
8D Social Security and Other Social Organizations | 37 345.00 | 37 345.00 | | 37 345.00 |
8K Other liabilities (including liabilities related to repo transactions) | 950.00 | 950.00 | | 950.00 |
8L Deferred income | 106 442.00 | 106 442.00 | | 106 442.00 |
UX Other trade receivables | 229 230.00 | 229 230.00 | | 229 230.00 |
VG Loans with a maturity of up to one year at origin | 115.00 | 115.00 | | 115.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 415 925.00 | 1 415 925.00 | | 1 415 925.00 |
VS Prepaid expenses | 289.00 | 289.00 | | 289.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 645 444.00 | 1 645 444.00 | | 1 645 444.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 288 063.00 | 288 063.00 | | 288 063.00 |
