| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 145 437.00 | | 145 437.00 | 145 437.00 |
AT Other tangible assets | 910.00 | 910.00 | | 910.00 |
BJ TOTAL (I) | 1 793 413.00 | 910.00 | 1 792 503.00 | 1 793 413.00 |
BP Services in progress | 707 301.00 | | 707 301.00 | 707 301.00 |
BV Advances and down payments on orders | 41 985.00 | | 41 985.00 | 41 985.00 |
BX Customers and related accounts | 3 076 793.00 | 40 216.00 | 3 036 577.00 | 3 076 793.00 |
BZ Other receivables | 3 896 695.00 | | 3 896 695.00 | 3 896 695.00 |
CF Cash and cash equivalents | 1 502 085.00 | | 1 502 085.00 | 1 502 085.00 |
CH Prepaid expenses | 4 269.00 | | 4 269.00 | 4 269.00 |
CJ TOTAL (II) | 9 229 128.00 | 40 216.00 | 9 188 912.00 | 9 229 128.00 |
CO Grand total (0 to V) | 11 022 542.00 | 41 126.00 | 10 981 416.00 | 11 022 542.00 |
CU Other investments | 1 647 067.00 | | 1 647 067.00 | 1 647 067.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 87 472.00 | 87 472.00 | | 87 472.00 |
DB Share, merger, contribution premiums, etc. | 417 395.00 | 417 395.00 | | 417 395.00 |
DD Legal reserve (1) | 8 747.00 | 8 747.00 | | 8 747.00 |
DG Other reserves | 2 052 464.00 | 2 052 464.00 | | 2 052 464.00 |
DH Retained earnings | 1 312 077.00 | 1 099 147.00 | | 1 312 077.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 227 505.00 | 212 930.00 | | 227 505.00 |
DL TOTAL (I) | 4 105 661.00 | 3 878 156.00 | | 4 105 661.00 |
DP Provisions for Risks | 298 200.00 | 85 000.00 | | 298 200.00 |
DR TOTAL (IV) | 298 200.00 | 85 000.00 | | 298 200.00 |
DU Loans and Debts from Credit Institutions (3) | | 47.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 10 554.00 | 11 094.00 | | 10 554.00 |
DW Advances and down payments received on current orders | 43 240.00 | 25 513.00 | | 43 240.00 |
DX Trade payables and related accounts | 5 083 299.00 | 4 256 850.00 | | 5 083 299.00 |
DZ Fixed asset liabilities and related accounts | 1 440 462.00 | 1 445 758.00 | | 1 440 462.00 |
EC TOTAL (IV) | 6 577 555.00 | 5 739 262.00 | | 6 577 555.00 |
EE Grand total (I to V) | 10 981 416.00 | 9 702 418.00 | | 10 981 416.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 7 334 937.00 | 664 567.00 | 7 999 504.00 | 7 334 937.00 |
FJ Net sales | 7 334 937.00 | 664 567.00 | 7 999 504.00 | 7 334 937.00 |
FM Inventory production | | | -153 069.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 500.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 7 849 937.00 | |
FW Other purchases and external expenses | | | 4 080 147.00 | |
FX Taxes, duties, and similar payments | | | 121 122.00 | |
FY Salaries and Wages | | | 2 148 357.00 | |
FZ Social Security Contributions | | | 957 006.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 213 200.00 | |
GE Other Expenses | | | 41 420.00 | |
GF Total Operating Expenses (II) | | | 7 561 252.00 | |
GG - OPERATING RESULT (I - II) | | | 288 685.00 | |
GL Other interest and similar income | | | 49 292.00 | |
GP Total financial income (V) | | | 49 292.00 | |
GR Interest and similar expenses | | | 16 209.00 | |
GU Total financial expenses (VI) | | | 16 209.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 33 083.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 321 768.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 12 881.00 | | |
HH Total exceptional expenses (VIII) | | 12 881.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -12 881.00 | | |
HK Income tax | 94 263.00 | 84 480.00 | | 94 263.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 899 229.00 | 6 817 604.00 | | 7 899 229.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 671 724.00 | 6 604 673.00 | | 7 671 724.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 227 505.00 | 212 930.00 | | 227 505.00 |
| |
| 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 | 1 793 413.00 | | | 1 793 413.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 647 067.00 | |
I4 DECREASES Grand Total | | | 1 793 413.00 | |
IO DECREASES Total including other intangible assets | | | 145 437.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 910.00 | |
KD ACQUISITIONS Total including other intangible assets | 145 437.00 | | | 145 437.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 910.00 | | | 910.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 647 067.00 | | | 1 647 067.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 910.00 | | | 910.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 910.00 | | | 910.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 85 000.00 | 213 200.00 | | 85 000.00 |
6T Receivables | 43 716.00 | | 3 500.00 | 43 716.00 |
7B Total provisions for depreciation | 43 716.00 | | 3 500.00 | 43 716.00 |
7C Grand total | 128 716.00 | 213 200.00 | 3 500.00 | 128 716.00 |
UE of which provisions and reversals: - Operating | | 213 200.00 | 3 500.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 10 554.00 | 8 407.00 | 2 147.00 | 10 554.00 |
8B Suppliers and Related Accounts | 5 083 299.00 | 5 083 299.00 | | 5 083 299.00 |
8C Staff and Related Accounts | 489 002.00 | 489 002.00 | | 489 002.00 |
8D Social Security and Other Social Organizations | 302 480.00 | 302 480.00 | | 302 480.00 |
8E Income Taxes | 30 903.00 | 30 903.00 | | 30 903.00 |
UX Other trade receivables | 3 028 548.00 | | | 3 028 548.00 |
UY Staff and related accounts | 9 005.00 | | | 9 005.00 |
UZ Social Security, other social security organizations | 1 883.00 | | | 1 883.00 |
VA Doubtful or disputed receivables | 48 245.00 | | | 48 245.00 |
VB VAT | 845 024.00 | | | 845 024.00 |
VC Group and associates | 2 928 530.00 | | | 2 928 530.00 |
VM Income taxes | 53 253.00 | | | 53 253.00 |
VQ Other Taxes, Duties, and Similar Debts | 24 913.00 | 24 913.00 | | 24 913.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 59 000.00 | | | 59 000.00 |
VS Prepaid expenses | 4 269.00 | | | 4 269.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 977 757.00 | 6 977 757.00 | | 6 977 757.00 |
VW VAT | 593 164.00 | 593 164.00 | | 593 164.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 534 315.00 | 6 532 168.00 | 2 147.00 | 6 534 315.00 |
