| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 280 000.00 | | 280 000.00 | 280 000.00 |
BH Other financial assets | 11 519.00 | | 11 519.00 | 11 519.00 |
BJ TOTAL (I) | 291 519.00 | | 291 519.00 | 291 519.00 |
BX Customers and related accounts | 423 564.00 | 21 700.00 | 401 864.00 | 423 564.00 |
BZ Other receivables | 22 449.00 | | 22 449.00 | 22 449.00 |
CD Marketable securities | 3 896.00 | | 3 896.00 | 3 896.00 |
CF Cash and cash equivalents | 185 607.00 | | 185 607.00 | 185 607.00 |
CH Prepaid expenses | 5 709.00 | | 5 709.00 | 5 709.00 |
CJ TOTAL (II) | 641 225.00 | 21 700.00 | 619 525.00 | 641 225.00 |
CO Grand total (0 to V) | 932 743.00 | 21 700.00 | 911 043.00 | 932 743.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | 400 000.00 | | 400 000.00 |
DD Legal reserve (1) | 40 000.00 | 40 000.00 | | 40 000.00 |
DG Other reserves | 134 091.00 | 430 084.00 | | 134 091.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 194 285.00 | 204 007.00 | | 194 285.00 |
DL TOTAL (I) | 768 376.00 | 1 074 091.00 | | 768 376.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 942.00 | 13 880.00 | | 17 942.00 |
DX Trade payables and related accounts | 34 213.00 | 77 925.00 | | 34 213.00 |
DY Tax and social security liabilities | 90 512.00 | 111 050.00 | | 90 512.00 |
EC TOTAL (IV) | 142 667.00 | 202 855.00 | | 142 667.00 |
EE Grand total (I to V) | 911 043.00 | 1 276 945.00 | | 911 043.00 |
EG Accrued income and payables due within one year | 142 667.00 | 202 855.00 | | 142 667.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 772 905.00 | | 772 905.00 | 772 905.00 |
FJ Net sales | 772 905.00 | | 772 905.00 | 772 905.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 772 905.00 | |
FW Other purchases and external expenses | | | 494 124.00 | |
FX Taxes, duties, and similar payments | | | 3 162.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 5 300.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 502 586.00 | |
GG - OPERATING RESULT (I - II) | | | 270 319.00 | |
GL Other interest and similar income | | | 1 672.00 | |
GP Total financial income (V) | | | 1 672.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 672.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 271 990.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 77 705.00 | 79 682.00 | | 77 705.00 |
HL TOTAL REVENUE (I + III + V + VII) | 774 577.00 | 816 319.00 | | 774 577.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 580 291.00 | 612 312.00 | | 580 291.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 194 285.00 | 204 007.00 | | 194 285.00 |
| |
| 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 | 291 519.00 | | | 291 519.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 519.00 | |
I4 DECREASES Grand Total | | | 291 519.00 | |
IO DECREASES Total including other intangible assets | | | 280 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 280 000.00 | | | 280 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 519.00 | | | 11 519.00 |
| |
| 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 | 34 213.00 | 34 213.00 | | 34 213.00 |
8D Social Security and Other Social Organizations | 90 512.00 | 90 512.00 | | 90 512.00 |
UT Other financial assets | 11 519.00 | | 11 519.00 | 11 519.00 |
UX Other trade receivables | 423 564.00 | 423 564.00 | | 423 564.00 |
VI Group and Associates | 17 942.00 | 17 942.00 | | 17 942.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 22 449.00 | 22 449.00 | | 22 449.00 |
VS Prepaid expenses | 5 709.00 | 5 709.00 | | 5 709.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 463 240.00 | 451 722.00 | 11 519.00 | 463 240.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 142 667.00 | 142 667.00 | | 142 667.00 |
