| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 155 000.00 | | 155 000.00 | 155 000.00 |
AT Other tangible assets | 79 405.00 | 44 120.00 | 35 284.00 | 79 405.00 |
BH Other financial assets | 3 000.00 | | 3 000.00 | 3 000.00 |
BJ TOTAL (I) | 237 421.00 | 44 120.00 | 193 300.00 | 237 421.00 |
BX Customers and related accounts | 98 023.00 | | 98 023.00 | 98 023.00 |
BZ Other receivables | 8 448.00 | | 8 448.00 | 8 448.00 |
CF Cash and cash equivalents | 214 064.00 | | 214 064.00 | 214 064.00 |
CH Prepaid expenses | 10 119.00 | | 10 119.00 | 10 119.00 |
CJ TOTAL (II) | 330 653.00 | | 330 653.00 | 330 653.00 |
CO Grand total (0 to V) | 568 074.00 | 44 120.00 | 523 954.00 | 568 074.00 |
CS Evaluated investments - equity method | 16.00 | | 16.00 | 16.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 307 253.00 | 357 320.00 | | 307 253.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 67 751.00 | 933.00 | | 67 751.00 |
DL TOTAL (I) | 397 004.00 | 380 253.00 | | 397 004.00 |
DU Loans and Debts from Credit Institutions (3) | 28 406.00 | 36 960.00 | | 28 406.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 956.00 | 6 704.00 | | 8 956.00 |
DX Trade payables and related accounts | 13 114.00 | 4 051.00 | | 13 114.00 |
DY Tax and social security liabilities | 68 216.00 | 44 462.00 | | 68 216.00 |
EA Other liabilities | 8 258.00 | 400.00 | | 8 258.00 |
EC TOTAL (IV) | 126 949.00 | 92 577.00 | | 126 949.00 |
EE Grand total (I to V) | 523 954.00 | 472 831.00 | | 523 954.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 487 415.00 | |
FJ Net sales | | | 487 415.00 | |
FO Operating subsidies | | | 1 250.00 | |
FQ Other income | | | 3 798.00 | |
FR Total operating income (I) | | | 492 463.00 | |
FW Other purchases and external expenses | | | 112 299.00 | |
FX Taxes, duties, and similar payments | | | 2 885.00 | |
FY Salaries and Wages | | | 172 583.00 | |
FZ Social Security Contributions | | | 94 103.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 250.00 | |
GE Other Expenses | | | 3 796.00 | |
GF Total Operating Expenses (II) | | | 397 916.00 | |
GG - OPERATING RESULT (I - II) | | | 94 548.00 | |
GP Total financial income (V) | | | 110.00 | |
GU Total financial expenses (VI) | | | 432.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -323.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 94 225.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 1 992.00 | 706.00 | | 1 992.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 992.00 | -706.00 | | -1 992.00 |
HK Income tax | 24 482.00 | 2 702.00 | | 24 482.00 |
HL TOTAL REVENUE (I + III + V + VII) | 492 573.00 | 381 749.00 | | 492 573.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 424 822.00 | 380 816.00 | | 424 822.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 67 751.00 | 933.00 | | 67 751.00 |
| |
| 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 | 245 003.00 | | 1 870.00 | 245 003.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 016.00 | |
I4 DECREASES Grand Total | | 9 453.00 | 237 421.00 | |
IO DECREASES Total including other intangible assets | | | 155 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 9 453.00 | 79 405.00 | |
KD ACQUISITIONS Total including other intangible assets | 155 000.00 | | | 155 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 86 987.00 | | 1 870.00 | 86 987.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 016.00 | | | 3 016.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 39 332.00 | 14 242.00 | 9 453.00 | 39 332.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 39 332.00 | 14 242.00 | 9 453.00 | 39 332.00 |
| |
| 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 | 13 114.00 | 13 114.00 | | 13 114.00 |
8D Social Security and Other Social Organizations | 68 216.00 | 68 216.00 | | 68 216.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 258.00 | 8 258.00 | | 8 258.00 |
UT Other financial assets | 3 000.00 | | 3 000.00 | 3 000.00 |
UX Other trade receivables | 98 023.00 | 98 023.00 | | 98 023.00 |
VH Loans with a maturity of more than one year at origin | 28 406.00 | 8 660.00 | 19 747.00 | 28 406.00 |
VI Group and Associates | 8 956.00 | 8 956.00 | | 8 956.00 |
VK Loans repaid during the year | 8 547.00 | | | 8 547.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 448.00 | 8 448.00 | | 8 448.00 |
VS Prepaid expenses | 10 119.00 | 10 119.00 | | 10 119.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 119 589.00 | 116 589.00 | 3 000.00 | 119 589.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 126 949.00 | 107 203.00 | 19 747.00 | 126 949.00 |
