| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 110 000.00 | | 110 000.00 | 110 000.00 |
AR Technical installations, industrial equipment and tools | 3 709.00 | 3 709.00 | | 3 709.00 |
AT Other tangible assets | 124 450.00 | 106 014.00 | 18 436.00 | 124 450.00 |
BD Other fixed assets | 39 429.00 | | 39 429.00 | 39 429.00 |
BJ TOTAL (I) | 277 588.00 | 109 723.00 | 167 865.00 | 277 588.00 |
BL Raw materials, supplies | 3 000.00 | | 3 000.00 | 3 000.00 |
BX Customers and related accounts | 123 160.00 | | 123 160.00 | 123 160.00 |
BZ Other receivables | 1 920.00 | | 1 920.00 | 1 920.00 |
CD Marketable securities | 230 000.00 | | 230 000.00 | 230 000.00 |
CF Cash and cash equivalents | 190 964.00 | | 190 964.00 | 190 964.00 |
CH Prepaid expenses | 2 918.00 | | 2 918.00 | 2 918.00 |
CJ TOTAL (II) | 551 962.00 | | 551 962.00 | 551 962.00 |
CO Grand total (0 to V) | 829 550.00 | 109 723.00 | 719 827.00 | 829 550.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 225 000.00 | | | 225 000.00 |
DB Share, merger, contribution premiums, etc. | 35 500.00 | | | 35 500.00 |
DD Legal reserve (1) | 22 500.00 | | | 22 500.00 |
DF Regulated reserves (1) | 28 103.00 | | | 28 103.00 |
DG Other reserves | 11 000.00 | | | 11 000.00 |
DH Retained earnings | 675.00 | | | 675.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 119 872.00 | | | 119 872.00 |
DL TOTAL (I) | 442 651.00 | | | 442 651.00 |
DV Miscellaneous Loans and Financial Debts (4) | 89 372.00 | | | 89 372.00 |
DX Trade payables and related accounts | 25 847.00 | | | 25 847.00 |
DY Tax and social security liabilities | 161 958.00 | | | 161 958.00 |
EC TOTAL (IV) | 277 176.00 | | | 277 176.00 |
EE Grand total (I to V) | 719 827.00 | | | 719 827.00 |
EG Accrued income and payables due within one year | 277 176.00 | | | 277 176.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 926 571.00 | | 926 571.00 | 926 571.00 |
FJ Net sales | 926 571.00 | | 926 571.00 | 926 571.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 236.00 | |
FQ Other income | | | 69.00 | |
FR Total operating income (I) | | | 929 876.00 | |
FU Purchases of raw materials and other supplies | | | 95 791.00 | |
FV Inventory change (raw materials and supplies) | | | -200.00 | |
FW Other purchases and external expenses | | | 208 692.00 | |
FX Taxes, duties, and similar payments | | | 7 920.00 | |
FY Salaries and Wages | | | 274 732.00 | |
FZ Social Security Contributions | | | 147 350.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 666.00 | |
GE Other Expenses | | | 15.00 | |
GF Total Operating Expenses (II) | | | 746 968.00 | |
GG - OPERATING RESULT (I - II) | | | 182 908.00 | |
GL Other interest and similar income | | | 1 640.00 | |
GP Total financial income (V) | | | 1 640.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 640.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 184 548.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 236.00 | | | 3 236.00 |
HE Exceptional expenses on management operations | 870.00 | | | 870.00 |
HH Total exceptional expenses (VIII) | 870.00 | | | 870.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -870.00 | | | -870.00 |
HJ Employee participation in company results | 26 144.00 | | | 26 144.00 |
HK Income tax | 37 662.00 | | | 37 662.00 |
HL TOTAL REVENUE (I + III + V + VII) | 931 516.00 | | | 931 516.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 811 644.00 | | | 811 644.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 119 872.00 | | | 119 872.00 |
| |
| 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 | 277 588.00 | | | 277 588.00 |
I3 DECREASES Total Financial Fixed Assets | | | 39 429.00 | |
I4 DECREASES Grand Total | | | 277 588.00 | |
IO DECREASES Total including other intangible assets | | | 110 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 128 159.00 | |
KD ACQUISITIONS Total including other intangible assets | 110 000.00 | | | 110 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 128 159.00 | | | 128 159.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 39 429.00 | | | 39 429.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 97 057.00 | 12 666.00 | | 97 057.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 97 057.00 | 12 666.00 | | 97 057.00 |
| |
| 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 | 25 847.00 | 25 847.00 | | 25 847.00 |
8C Staff and Related Accounts | 90 472.00 | 90 472.00 | | 90 472.00 |
8D Social Security and Other Social Organizations | 48 439.00 | 48 439.00 | | 48 439.00 |
UX Other trade receivables | 123 160.00 | 123 160.00 | | 123 160.00 |
VB VAT | 1 920.00 | 1 920.00 | | 1 920.00 |
VI Group and Associates | 89 372.00 | 89 372.00 | | 89 372.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 351.00 | 4 351.00 | | 4 351.00 |
VS Prepaid expenses | 2 918.00 | 2 918.00 | | 2 918.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 127 998.00 | 127 998.00 | | 127 998.00 |
VW VAT | 18 695.00 | 18 695.00 | | 18 695.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 277 176.00 | 277 176.00 | | 277 176.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 8.00 | 9.00 | | 8.00 |
