| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 41 150.00 | | 41 150.00 | 41 150.00 |
AR Technical installations, industrial equipment and tools | 600.00 | 600.00 | | 600.00 |
AT Other tangible assets | 11 585.00 | 11 283.00 | 302.00 | 11 585.00 |
BH Other financial assets | 5 069.00 | | 5 069.00 | 5 069.00 |
BJ TOTAL (I) | 58 404.00 | 11 883.00 | 46 521.00 | 58 404.00 |
BX Customers and related accounts | 130 854.00 | 445.00 | 130 409.00 | 130 854.00 |
BZ Other receivables | 31 571.00 | | 31 571.00 | 31 571.00 |
CF Cash and cash equivalents | 13 727.00 | | 13 727.00 | 13 727.00 |
CH Prepaid expenses | 746.00 | | 746.00 | 746.00 |
CJ TOTAL (II) | 176 898.00 | 445.00 | 176 453.00 | 176 898.00 |
CO Grand total (0 to V) | 235 302.00 | 12 329.00 | 222 973.00 | 235 302.00 |
CP Shares due in less than one year | 5 069.00 | | | 5 069.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 6 343.00 | 2 402.00 | | 6 343.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 267.00 | 3 941.00 | | -10 267.00 |
DL TOTAL (I) | 7 076.00 | 17 343.00 | | 7 076.00 |
DV Miscellaneous Loans and Financial Debts (4) | 69 800.00 | 50 000.00 | | 69 800.00 |
DX Trade payables and related accounts | 71 024.00 | 52 844.00 | | 71 024.00 |
DY Tax and social security liabilities | 73 862.00 | 67 332.00 | | 73 862.00 |
EA Other liabilities | 1 211.00 | 619.00 | | 1 211.00 |
EC TOTAL (IV) | 215 897.00 | 170 795.00 | | 215 897.00 |
EE Grand total (I to V) | 222 973.00 | 188 138.00 | | 222 973.00 |
EG Accrued income and payables due within one year | 215 897.00 | 170 795.00 | | 215 897.00 |
EI Including equity loans | 69 800.00 | | | 69 800.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 468 888.00 | |
FJ Net sales | | | 468 888.00 | |
FQ Other income | | | 13.00 | |
FR Total operating income (I) | | | 468 901.00 | |
FW Other purchases and external expenses | | | 267 992.00 | |
FX Taxes, duties, and similar payments | | | 2 255.00 | |
FY Salaries and Wages | | | 173 042.00 | |
FZ Social Security Contributions | | | 34 626.00 | |
GB Operating Expenses - Provisions | | | 1 095.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 479 017.00 | |
GG - OPERATING RESULT (I - II) | | | -10 116.00 | |
GL Other interest and similar income | | | 300.00 | |
GP Total financial income (V) | | | 300.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 300.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 816.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 333.00 | | |
HH Total exceptional expenses (VIII) | 451.00 | 307.00 | | 451.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -451.00 | 26.00 | | -451.00 |
HL TOTAL REVENUE (I + III + V + VII) | 469 201.00 | 503 627.00 | | 469 201.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 479 468.00 | 499 687.00 | | 479 468.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 267.00 | 3 941.00 | | -10 267.00 |
| |
| 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 | 58 404.00 | | | 58 404.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 069.00 | |
I4 DECREASES Grand Total | | | 58 404.00 | |
IO DECREASES Total including other intangible assets | | | 41 150.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 185.00 | |
KD ACQUISITIONS Total including other intangible assets | 41 150.00 | | | 41 150.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 185.00 | | | 12 185.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 069.00 | | | 5 069.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 789.00 | 1 095.00 | | 10 789.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 789.00 | 1 095.00 | | 10 789.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 445.00 | | | 445.00 |
7B Total provisions for depreciation | 445.00 | | | 445.00 |
7C Grand total | 445.00 | | | 445.00 |
| |
| 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 | 71 024.00 | 71 024.00 | | 71 024.00 |
8C Staff and Related Accounts | 16 523.00 | 16 523.00 | | 16 523.00 |
8D Social Security and Other Social Organizations | 31 589.00 | 31 589.00 | | 31 589.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 211.00 | 1 211.00 | | 1 211.00 |
UT Other financial assets | 5 069.00 | 5 069.00 | | 5 069.00 |
UX Other trade receivables | 130 320.00 | | | 130 320.00 |
VA Doubtful or disputed receivables | 534.00 | | | 534.00 |
VB VAT | 11 861.00 | | | 11 861.00 |
VI Group and Associates | 69 800.00 | 69 800.00 | | 69 800.00 |
VM Income taxes | 10 992.00 | | | 10 992.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 296.00 | 2 296.00 | | 2 296.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 718.00 | | | 8 718.00 |
VS Prepaid expenses | 746.00 | | | 746.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 168 240.00 | 168 240.00 | | 168 240.00 |
VW VAT | 23 455.00 | 23 455.00 | | 23 455.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 215 897.00 | 215 897.00 | | 215 897.00 |
