| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 18 377.00 | 18 377.00 | | 18 377.00 |
AF Concessions, Patents and Similar Rights | 4 065.00 | 4 065.00 | | 4 065.00 |
AH Goodwill | 124 415.00 | | 124 415.00 | 124 415.00 |
AT Other tangible assets | 41 332.00 | 24 597.00 | 16 736.00 | 41 332.00 |
BH Other financial assets | 1 065.00 | | 1 065.00 | 1 065.00 |
BJ TOTAL (I) | 189 254.00 | 47 039.00 | 142 215.00 | 189 254.00 |
BX Customers and related accounts | 30 001.00 | | 30 001.00 | 30 001.00 |
BZ Other receivables | 5 044.00 | | 5 044.00 | 5 044.00 |
CF Cash and cash equivalents | 125 321.00 | | 125 321.00 | 125 321.00 |
CJ TOTAL (II) | 160 366.00 | | 160 366.00 | 160 366.00 |
CO Grand total (0 to V) | 349 620.00 | 47 039.00 | 302 582.00 | 349 620.00 |
CP Shares due in less than one year | 1 065.00 | | | 1 065.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 138 840.00 | 138 840.00 | | 138 840.00 |
DH Retained earnings | -66.00 | | | -66.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 075.00 | -66.00 | | 7 075.00 |
DL TOTAL (I) | 189 849.00 | 182 774.00 | | 189 849.00 |
DU Loans and Debts from Credit Institutions (3) | 5 190.00 | 5 680.00 | | 5 190.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 619.00 | 3 619.00 | | 3 619.00 |
DX Trade payables and related accounts | 8 118.00 | 7 339.00 | | 8 118.00 |
DY Tax and social security liabilities | 26 609.00 | 32 782.00 | | 26 609.00 |
EA Other liabilities | 69 196.00 | 56 984.00 | | 69 196.00 |
EC TOTAL (IV) | 112 733.00 | 106 405.00 | | 112 733.00 |
EE Grand total (I to V) | 302 582.00 | 289 178.00 | | 302 582.00 |
EG Accrued income and payables due within one year | 110 428.00 | 106 405.00 | | 110 428.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 318 885.00 | | 318 885.00 | 318 885.00 |
FJ Net sales | 318 885.00 | | 318 885.00 | 318 885.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 210.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 319 096.00 | |
FW Other purchases and external expenses | | | 117 931.00 | |
FX Taxes, duties, and similar payments | | | 8 166.00 | |
FY Salaries and Wages | | | 141 376.00 | |
FZ Social Security Contributions | | | 43 366.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 078.00 | |
GE Other Expenses | | | 1 012.00 | |
GF Total Operating Expenses (II) | | | 315 929.00 | |
GG - OPERATING RESULT (I - II) | | | 3 167.00 | |
GR Interest and similar expenses | | | 37.00 | |
GU Total financial expenses (VI) | | | 37.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -37.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 130.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 3 000.00 | | |
HB Exceptional income from capital transactions | 8 800.00 | | | 8 800.00 |
HD Total exceptional income (VII) | 8 800.00 | 3 000.00 | | 8 800.00 |
HE Exceptional expenses on management operations | | 80.00 | | |
HF Exceptional expenses on capital transactions | 3 557.00 | | | 3 557.00 |
HH Total exceptional expenses (VIII) | 3 557.00 | 80.00 | | 3 557.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 243.00 | 2 920.00 | | 5 243.00 |
HK Income tax | 1 298.00 | | | 1 298.00 |
HL TOTAL REVENUE (I + III + V + VII) | 327 896.00 | 325 899.00 | | 327 896.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 320 821.00 | 325 964.00 | | 320 821.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 075.00 | -66.00 | | 7 075.00 |
| |
| 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 | 201 465.00 | | 6 087.00 | 201 465.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 18 377.00 | | | 18 377.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 065.00 | |
I4 DECREASES Grand Total | | 18 298.00 | 189 254.00 | |
IN DECREASES Start-up, development, or research expenses | | | 18 377.00 | |
IO DECREASES Total including other intangible assets | | | 128 480.00 | |
IY DECREASES Total Tangible Fixed Assets | | 18 298.00 | 41 332.00 | |
KD ACQUISITIONS Total including other intangible assets | 128 480.00 | | | 128 480.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 53 543.00 | | 6 087.00 | 53 543.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 065.00 | | | 1 065.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 57 702.00 | 4 078.00 | 14 741.00 | 57 702.00 |
CY DEPRECIATION Start-up, development, or research expenses | 18 377.00 | | | 18 377.00 |
PE DEPRECIATION Total including other intangible assets | 4 065.00 | | | 4 065.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 35 260.00 | 4 078.00 | 14 741.00 | 35 260.00 |
| |
| 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 | 8 118.00 | 8 118.00 | | 8 118.00 |
8C Staff and Related Accounts | 5 438.00 | 5 438.00 | | 5 438.00 |
8D Social Security and Other Social Organizations | 11 884.00 | 11 884.00 | | 11 884.00 |
8E Income Taxes | 1 101.00 | 1 101.00 | | 1 101.00 |
8K Other liabilities (including liabilities related to repo transactions) | 69 196.00 | 69 196.00 | | 69 196.00 |
UT Other financial assets | 1 065.00 | 1 065.00 | | 1 065.00 |
UX Other trade receivables | 30 001.00 | 30 001.00 | | 30 001.00 |
VB VAT | 1 260.00 | 1 260.00 | | 1 260.00 |
VG Loans with a maturity of up to one year at origin | 5 190.00 | 2 885.00 | 2 305.00 | 5 190.00 |
VI Group and Associates | 3 619.00 | 3 619.00 | | 3 619.00 |
VJ Loans taken out during the year | 5 429.00 | | | 5 429.00 |
VK Loans repaid during the year | 5 919.00 | | | 5 919.00 |
VQ Other Taxes, Duties, and Similar Debts | 359.00 | 359.00 | | 359.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 784.00 | 3 784.00 | | 3 784.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 110.00 | 36 110.00 | | 36 110.00 |
VW VAT | 7 827.00 | 7 827.00 | | 7 827.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 112 733.00 | 110 428.00 | 2 305.00 | 112 733.00 |
