| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 215.00 | 10 215.00 | | 10 215.00 |
AT Other tangible assets | 60 351.00 | 49 283.00 | 11 067.00 | 60 351.00 |
BJ TOTAL (I) | 70 566.00 | 59 498.00 | 11 067.00 | 70 566.00 |
BX Customers and related accounts | 404 204.00 | | 404 204.00 | 404 204.00 |
BZ Other receivables | 46 791.00 | | 46 791.00 | 46 791.00 |
CF Cash and cash equivalents | 102 727.00 | | 102 727.00 | 102 727.00 |
CH Prepaid expenses | 8 241.00 | | 8 241.00 | 8 241.00 |
CJ TOTAL (II) | 561 964.00 | | 561 964.00 | 561 964.00 |
CO Grand total (0 to V) | 632 531.00 | 59 498.00 | 573 032.00 | 632 531.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | | | 10 000.00 |
DE Statutory or contractual reserves | 106 020.00 | | | 106 020.00 |
DH Retained earnings | 89.00 | | | 89.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 449.00 | | | 9 449.00 |
DL TOTAL (I) | 225 558.00 | | | 225 558.00 |
DU Loans and Debts from Credit Institutions (3) | 214.00 | | | 214.00 |
DV Miscellaneous Loans and Financial Debts (4) | 304.00 | | | 304.00 |
DX Trade payables and related accounts | 221 228.00 | | | 221 228.00 |
DY Tax and social security liabilities | 125 726.00 | | | 125 726.00 |
EC TOTAL (IV) | 347 473.00 | | | 347 473.00 |
EE Grand total (I to V) | 573 032.00 | | | 573 032.00 |
EG Accrued income and payables due within one year | 347 473.00 | | | 347 473.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 214.00 | | | 214.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 795 933.00 | | 795 933.00 | 795 933.00 |
FJ Net sales | 795 933.00 | | 795 933.00 | 795 933.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 065.00 | |
FR Total operating income (I) | | | 798 998.00 | |
FU Purchases of raw materials and other supplies | | | 214 206.00 | |
FW Other purchases and external expenses | | | 454 495.00 | |
FX Taxes, duties, and similar payments | | | 4 219.00 | |
FY Salaries and Wages | | | 66 832.00 | |
FZ Social Security Contributions | | | 43 338.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 954.00 | |
GF Total Operating Expenses (II) | | | 787 045.00 | |
GG - OPERATING RESULT (I - II) | | | 11 953.00 | |
GL Other interest and similar income | | | 317.00 | |
GP Total financial income (V) | | | 317.00 | |
GR Interest and similar expenses | | | 863.00 | |
GU Total financial expenses (VI) | | | 863.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -546.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 406.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 065.00 | | | 3 065.00 |
HA Exceptional income from management transactions | 26 058.00 | | | 26 058.00 |
HD Total exceptional income (VII) | 26 058.00 | | | 26 058.00 |
HE Exceptional expenses on management operations | 25 970.00 | | | 25 970.00 |
HH Total exceptional expenses (VIII) | 25 970.00 | | | 25 970.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 87.00 | | | 87.00 |
HK Income tax | 2 045.00 | | | 2 045.00 |
HL TOTAL REVENUE (I + III + V + VII) | 825 374.00 | | | 825 374.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 815 924.00 | | | 815 924.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 449.00 | | | 9 449.00 |
HP References: Equipment leasing | 1 014.00 | | | 1 014.00 |
| |
| 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 | 76 896.00 | | | 76 896.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 6 329.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 6 329.00 | | |
I4 DECREASES Grand Total | | 6 329.00 | 70 566.00 | |
IO DECREASES Total including other intangible assets | | | 10 215.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 60 351.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 215.00 | | | 10 215.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 60 351.00 | | | 60 351.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 329.00 | | | 6 329.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 55 544.00 | 3 954.00 | | 55 544.00 |
PE DEPRECIATION Total including other intangible assets | 10 215.00 | | | 10 215.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 45 329.00 | 3 954.00 | | 45 329.00 |
| |
| 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 | 221 229.00 | 221 229.00 | | 221 229.00 |
8K Other liabilities (including liabilities related to repo transactions) | 305.00 | 305.00 | | 305.00 |
UP Loans | | | 8.00 | |
UX Other trade receivables | 404 204.00 | 404 204.00 | | 404 204.00 |
VG Loans with a maturity of up to one year at origin | 214.00 | 214.00 | | 214.00 |
VP Miscellaneous | 46 792.00 | 46 792.00 | | 46 792.00 |
VQ Other Taxes, Duties, and Similar Debts | 125 726.00 | 125 726.00 | | 125 726.00 |
VS Prepaid expenses | 8 241.00 | 8 241.00 | | 8 241.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 459 237.00 | 459 237.00 | | 459 237.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 347 474.00 | 347 474.00 | | 347 474.00 |
