| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 358.00 | 358.00 | | 358.00 |
AT Other tangible assets | 2 740.00 | 2 233.00 | 506.00 | 2 740.00 |
BH Other financial assets | 20.00 | | 20.00 | 20.00 |
BJ TOTAL (I) | 116 000.00 | 2 592.00 | 113 408.00 | 116 000.00 |
BX Customers and related accounts | 865 107.00 | | 865 107.00 | 865 107.00 |
BZ Other receivables | 109 500.00 | | 109 500.00 | 109 500.00 |
CF Cash and cash equivalents | 387 278.00 | | 387 278.00 | 387 278.00 |
CJ TOTAL (II) | 1 361 886.00 | | 1 361 886.00 | 1 361 886.00 |
CO Grand total (0 to V) | 1 477 885.00 | 2 592.00 | 1 475 294.00 | 1 477 885.00 |
CU Other investments | 112 882.00 | | 112 882.00 | 112 882.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DH Retained earnings | 201 126.00 | 408 326.00 | | 201 126.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 928 363.00 | 622 801.00 | | 928 363.00 |
DL TOTAL (I) | 1 170 189.00 | 1 071 826.00 | | 1 170 189.00 |
DU Loans and Debts from Credit Institutions (3) | | 104.00 | | |
DX Trade payables and related accounts | 17 467.00 | 23 420.00 | | 17 467.00 |
DY Tax and social security liabilities | 287 637.00 | 277 904.00 | | 287 637.00 |
EC TOTAL (IV) | 305 104.00 | 301 429.00 | | 305 104.00 |
EE Grand total (I to V) | 1 475 294.00 | 1 373 255.00 | | 1 475 294.00 |
EG Accrued income and payables due within one year | 305 104.00 | 301 429.00 | | 305 104.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 104.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 793 078.00 | 66 000.00 | 859 078.00 | 793 078.00 |
FJ Net sales | 793 078.00 | 66 000.00 | 859 078.00 | 793 078.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 319.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 859 400.00 | |
FW Other purchases and external expenses | | | 42 716.00 | |
FX Taxes, duties, and similar payments | | | 66 513.00 | |
FY Salaries and Wages | | | 454 842.00 | |
FZ Social Security Contributions | | | 217 567.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 44.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 781 685.00 | |
GG - OPERATING RESULT (I - II) | | | 77 715.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 856 854.00 | |
GN Positive exchange differences | | | 213.00 | |
GP Total financial income (V) | | | 856 854.00 | |
GR Interest and similar expenses | | | 209.00 | |
GS Negative differences of foreign exchange | | | 189.00 | |
GU Total financial expenses (VI) | | | 189.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 856 665.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 934 380.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 22.00 | | |
HD Total exceptional income (VII) | | 22.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 22.00 | | |
HK Income tax | 6 017.00 | -957.00 | | 6 017.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 716 254.00 | 1 388 528.00 | | 1 716 254.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 787 891.00 | 765 727.00 | | 787 891.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 928 363.00 | 622 801.00 | | 928 363.00 |
HP References: Equipment leasing | 18 439.00 | 28 787.00 | | 18 439.00 |
| |
| 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 | 116 740.00 | | 550.00 | 116 740.00 |
I3 DECREASES Total Financial Fixed Assets | | | 112 902.00 | |
I4 DECREASES Grand Total | | 1 291.00 | | |
IO DECREASES Total including other intangible assets | | | 358.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 291.00 | 2 740.00 | |
KD ACQUISITIONS Total including other intangible assets | 358.00 | | | 358.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 480.00 | | 550.00 | 3 480.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 112 902.00 | | | 112 902.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 838.00 | 44.00 | 1 291.00 | 3 838.00 |
PE DEPRECIATION Total including other intangible assets | 358.00 | | | 358.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 480.00 | 44.00 | 1 291.00 | 3 480.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 20.00 | | 20.00 | 20.00 |
UX Other trade receivables | 865 107.00 | 865 107.00 | | 865 107.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 109 500.00 | 109 500.00 | | 109 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 974 628.00 | 974 608.00 | 33.00 | 974 628.00 |
