| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 10 310.00 | 10 310.00 | | 10 310.00 |
AF Concessions, Patents and Similar Rights | 37 729.00 | 37 729.00 | | 37 729.00 |
AH Goodwill | 198 573.00 | | 198 573.00 | 198 573.00 |
AT Other tangible assets | 100 893.00 | 94 468.00 | 6 425.00 | 100 893.00 |
BH Other financial assets | 19 665.00 | | 19 665.00 | 19 665.00 |
BJ TOTAL (I) | 367 169.00 | 142 507.00 | 224 662.00 | 367 169.00 |
BX Customers and related accounts | 467 470.00 | 21 945.00 | 445 525.00 | 467 470.00 |
BZ Other receivables | 13 525.00 | | 13 525.00 | 13 525.00 |
CF Cash and cash equivalents | 570 255.00 | | 570 255.00 | 570 255.00 |
CH Prepaid expenses | 20 506.00 | | 20 506.00 | 20 506.00 |
CJ TOTAL (II) | 1 071 755.00 | 21 945.00 | 1 049 810.00 | 1 071 755.00 |
CO Grand total (0 to V) | 1 438 925.00 | 164 452.00 | 1 274 473.00 | 1 438 925.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 405 000.00 | 405 000.00 | | 405 000.00 |
DD Legal reserve (1) | 40 500.00 | 40 500.00 | | 40 500.00 |
DH Retained earnings | 451 479.00 | 481 079.00 | | 451 479.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 115 881.00 | -29 600.00 | | 115 881.00 |
DL TOTAL (I) | 1 012 860.00 | 896 979.00 | | 1 012 860.00 |
DX Trade payables and related accounts | 33 383.00 | 38 090.00 | | 33 383.00 |
DY Tax and social security liabilities | 216 021.00 | 130 587.00 | | 216 021.00 |
EA Other liabilities | 12 209.00 | 7 334.00 | | 12 209.00 |
EC TOTAL (IV) | 261 612.00 | 176 011.00 | | 261 612.00 |
EE Grand total (I to V) | 1 274 473.00 | 1 072 990.00 | | 1 274 473.00 |
EG Accrued income and payables due within one year | 261 612.00 | 176 011.00 | | 261 612.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 792 089.00 | | 1 792 089.00 | 1 792 089.00 |
FJ Net sales | 1 792 089.00 | | 1 792 089.00 | 1 792 089.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 42 367.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 1 834 457.00 | |
FU Purchases of raw materials and other supplies | | | 20.00 | |
FW Other purchases and external expenses | | | 688 080.00 | |
FX Taxes, duties, and similar payments | | | 11 519.00 | |
FY Salaries and Wages | | | 632 864.00 | |
FZ Social Security Contributions | | | 297 656.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 651.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 9 160.00 | |
GE Other Expenses | | | 23 109.00 | |
GF Total Operating Expenses (II) | | | 1 670 059.00 | |
GG - OPERATING RESULT (I - II) | | | 164 397.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 121.00 | |
GP Total financial income (V) | | | 121.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 121.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 164 518.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 032.00 | 1 016.00 | | 1 032.00 |
HD Total exceptional income (VII) | 1 032.00 | 1 016.00 | | 1 032.00 |
HE Exceptional expenses on management operations | 1 651.00 | 530.00 | | 1 651.00 |
HH Total exceptional expenses (VIII) | 1 651.00 | 530.00 | | 1 651.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -619.00 | 486.00 | | -619.00 |
HK Income tax | 48 018.00 | 300.00 | | 48 018.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 835 609.00 | 1 548 675.00 | | 1 835 609.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 719 728.00 | 1 578 275.00 | | 1 719 728.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 115 881.00 | -29 600.00 | | 115 881.00 |
| |
| 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 | 370 136.00 | | 5 893.00 | 370 136.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 10 310.00 | | | 10 310.00 |
I3 DECREASES Total Financial Fixed Assets | | | 19 665.00 | |
I4 DECREASES Grand Total | | 8 860.00 | 367 169.00 | |
IN DECREASES Start-up, development, or research expenses | | | 10 310.00 | |
IO DECREASES Total including other intangible assets | | | 236 302.00 | |
IY DECREASES Total Tangible Fixed Assets | | 8 860.00 | 100 893.00 | |
KD ACQUISITIONS Total including other intangible assets | 236 302.00 | | | 236 302.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 103 860.00 | | 5 893.00 | 103 860.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 19 665.00 | | | 19 665.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 143 716.00 | 7 651.00 | 8 860.00 | 143 716.00 |
CY DEPRECIATION Start-up, development, or research expenses | 10 310.00 | | | 10 310.00 |
PE DEPRECIATION Total including other intangible assets | 37 683.00 | 46.00 | | 37 683.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 95 723.00 | 7 605.00 | 8 860.00 | 95 723.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 50 595.00 | 9 160.00 | 37 810.00 | 50 595.00 |
7B Total provisions for depreciation | 50 595.00 | 9 160.00 | 37 810.00 | 50 595.00 |
7C Grand total | 50 595.00 | 9 160.00 | 37 810.00 | 50 595.00 |
UE of which provisions and reversals: - Operating | | 9 160.00 | 37 810.00 | |
| |
| 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 | 33 383.00 | 33 383.00 | | 33 383.00 |
8C Staff and Related Accounts | 14 187.00 | 14 187.00 | | 14 187.00 |
8D Social Security and Other Social Organizations | 62 541.00 | 62 541.00 | | 62 541.00 |
8E Income Taxes | 35 518.00 | 35 518.00 | | 35 518.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 209.00 | 12 209.00 | | 12 209.00 |
UT Other financial assets | 19 665.00 | | 19 665.00 | 19 665.00 |
UX Other trade receivables | 441 983.00 | 441 983.00 | | 441 983.00 |
UZ Social Security, other social security organizations | 6 782.00 | 6 782.00 | | 6 782.00 |
VA Doubtful or disputed receivables | 25 488.00 | 25 488.00 | | 25 488.00 |
VB VAT | 4 721.00 | 4 721.00 | | 4 721.00 |
VN Other taxes, similar payments | 12.00 | 12.00 | | 12.00 |
VQ Other Taxes, Duties, and Similar Debts | 754.00 | 754.00 | | 754.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 010.00 | 2 010.00 | | 2 010.00 |
VS Prepaid expenses | 20 506.00 | 20 506.00 | | 20 506.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 521 165.00 | 501 501.00 | 19 665.00 | 521 165.00 |
VW VAT | 103 021.00 | 103 021.00 | | 103 021.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 261 612.00 | 261 612.00 | | 261 612.00 |
