| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 570 000.00 | | 570 000.00 | 570 000.00 |
BH Other financial assets | 3 858.00 | | 3 858.00 | 3 858.00 |
BJ TOTAL (I) | 604 558.00 | | 604 558.00 | 604 558.00 |
BX Customers and related accounts | 35 115.00 | | 35 115.00 | 35 115.00 |
BZ Other receivables | 170 500.00 | | 170 500.00 | 170 500.00 |
CF Cash and cash equivalents | 396 080.00 | | 396 080.00 | 396 080.00 |
CJ TOTAL (II) | 601 695.00 | | 601 695.00 | 601 695.00 |
CO Grand total (0 to V) | 1 206 253.00 | | 1 206 253.00 | 1 206 253.00 |
CU Other investments | 30 700.00 | | 30 700.00 | 30 700.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 24 000.00 | 24 000.00 | | 24 000.00 |
DD Legal reserve (1) | 2 400.00 | 2 400.00 | | 2 400.00 |
DG Other reserves | 536 923.00 | 583 489.00 | | 536 923.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 110 374.00 | 103 434.00 | | 110 374.00 |
DL TOTAL (I) | 673 697.00 | 713 322.00 | | 673 697.00 |
DU Loans and Debts from Credit Institutions (3) | 300 000.00 | 300 000.00 | | 300 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 144 382.00 | 144 215.00 | | 144 382.00 |
DX Trade payables and related accounts | 660.00 | 1 156.00 | | 660.00 |
DY Tax and social security liabilities | 85 213.00 | 62 890.00 | | 85 213.00 |
EA Other liabilities | 2 300.00 | 17 801.00 | | 2 300.00 |
EC TOTAL (IV) | 532 556.00 | 526 062.00 | | 532 556.00 |
EE Grand total (I to V) | 1 206 253.00 | 1 239 384.00 | | 1 206 253.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 455 080.00 | | 2 455 080.00 | 2 455 080.00 |
FJ Net sales | 2 455 080.00 | | 2 455 080.00 | 2 455 080.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 11 841.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 2 466 921.00 | |
FU Purchases of raw materials and other supplies | | | 73 849.00 | |
FW Other purchases and external expenses | | | 615 843.00 | |
FX Taxes, duties, and similar payments | | | 55 131.00 | |
FY Salaries and Wages | | | 1 283 467.00 | |
FZ Social Security Contributions | | | 140 648.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 38 077.00 | |
GE Other Expenses | | | 81 075.00 | |
GF Total Operating Expenses (II) | | | 2 288 095.00 | |
GG - OPERATING RESULT (I - II) | | | 178 826.00 | |
GI Supported loss or transferred profit (IV) | | | 2 323.00 | |
GL Other interest and similar income | | | 25.00 | |
GP Total financial income (V) | | | 25.00 | |
GR Interest and similar expenses | | | 280.00 | |
GU Total financial expenses (VI) | | | 280.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -255.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 176 249.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 26 846.00 | 123.00 | | 26 846.00 |
HH Total exceptional expenses (VIII) | 26 846.00 | 123.00 | | 26 846.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -26 846.00 | -123.00 | | -26 846.00 |
HK Income tax | 39 028.00 | 35 194.00 | | 39 028.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 466 946.00 | 2 227 283.00 | | 2 466 946.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 356 572.00 | 2 123 850.00 | | 2 356 572.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 110 374.00 | 103 434.00 | | 110 374.00 |
| |
| 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 | 604 558.00 | | | 604 558.00 |
I3 DECREASES Total Financial Fixed Assets | | | 34 558.00 | |
I4 DECREASES Grand Total | | | 604 558.00 | |
IO DECREASES Total including other intangible assets | | | 570 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 570 000.00 | | | 570 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 34 558.00 | | | 34 558.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 11 841.00 | | 11 841.00 | 11 841.00 |
7B Total provisions for depreciation | 11 841.00 | | 11 841.00 | 11 841.00 |
7C Grand total | 11 841.00 | | 11 841.00 | 11 841.00 |
| |
| 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 | 660.00 | 660.00 | | 660.00 |
8E Income Taxes | 5 413.00 | 5 413.00 | | 5 413.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 300.00 | 2 300.00 | | 2 300.00 |
UT Other financial assets | 3 858.00 | | 3 858.00 | 3 858.00 |
UX Other trade receivables | 35 115.00 | 35 115.00 | | 35 115.00 |
VC Group and associates | 170 500.00 | 170 500.00 | | 170 500.00 |
VH Loans with a maturity of more than one year at origin | 300 000.00 | 300 000.00 | | 300 000.00 |
VI Group and Associates | 144 382.00 | 144 382.00 | | 144 382.00 |
VQ Other Taxes, Duties, and Similar Debts | 79 800.00 | 79 800.00 | | 79 800.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 209 473.00 | 205 615.00 | 3 858.00 | 209 473.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 532 556.00 | 532 556.00 | | 532 556.00 |
