| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 435.00 | 1 435.00 | | 1 435.00 |
AH Goodwill | 150 450.00 | | 150 450.00 | 150 450.00 |
AT Other tangible assets | 9 205.00 | 8 110.00 | 1 095.00 | 9 205.00 |
BH Other financial assets | 1 150.00 | | 1 150.00 | 1 150.00 |
BJ TOTAL (I) | 162 240.00 | 9 545.00 | 152 695.00 | 162 240.00 |
BV Advances and down payments on orders | 1 690.00 | | 1 690.00 | 1 690.00 |
BX Customers and related accounts | 45 399.00 | | 45 399.00 | 45 399.00 |
BZ Other receivables | 18 744.00 | | 18 744.00 | 18 744.00 |
CF Cash and cash equivalents | 2 422.00 | | 2 422.00 | 2 422.00 |
CJ TOTAL (II) | 68 254.00 | | 68 254.00 | 68 254.00 |
CO Grand total (0 to V) | 230 495.00 | 9 545.00 | 220 949.00 | 230 495.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DB Share, merger, contribution premiums, etc. | 7 765.00 | 7 765.00 | | 7 765.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 127 127.00 | 115 088.00 | | 127 127.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 677.00 | 12 040.00 | | 9 677.00 |
DL TOTAL (I) | 150 070.00 | 140 393.00 | | 150 070.00 |
DU Loans and Debts from Credit Institutions (3) | 337.00 | 10 431.00 | | 337.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 142.00 | 2 984.00 | | 2 142.00 |
DX Trade payables and related accounts | 11 167.00 | 12 270.00 | | 11 167.00 |
DY Tax and social security liabilities | 28 557.00 | 35 420.00 | | 28 557.00 |
EA Other liabilities | 28 676.00 | | | 28 676.00 |
EC TOTAL (IV) | 70 880.00 | 61 105.00 | | 70 880.00 |
EE Grand total (I to V) | 220 949.00 | 201 498.00 | | 220 949.00 |
EG Accrued income and payables due within one year | 70 880.00 | 61 105.00 | | 70 880.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 337.00 | 4 109.00 | | 337.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 255 301.00 | |
FJ Net sales | | | 255 301.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 255 302.00 | |
FW Other purchases and external expenses | | | 68 326.00 | |
FX Taxes, duties, and similar payments | | | 1 584.00 | |
FY Salaries and Wages | | | 146 046.00 | |
FZ Social Security Contributions | | | 25 702.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 853.00 | |
GE Other Expenses | | | 17.00 | |
GF Total Operating Expenses (II) | | | 242 528.00 | |
GG - OPERATING RESULT (I - II) | | | 12 774.00 | |
GL Other interest and similar income | | | 31.00 | |
GP Total financial income (V) | | | 31.00 | |
GR Interest and similar expenses | | | 1 295.00 | |
GU Total financial expenses (VI) | | | 1 295.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 265.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 510.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 361.00 | 1 240.00 | | 361.00 |
HD Total exceptional income (VII) | 361.00 | 1 240.00 | | 361.00 |
HE Exceptional expenses on management operations | 848.00 | 2 831.00 | | 848.00 |
HH Total exceptional expenses (VIII) | 848.00 | 2 831.00 | | 848.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -487.00 | -1 591.00 | | -487.00 |
HK Income tax | 1 346.00 | 1 794.00 | | 1 346.00 |
HL TOTAL REVENUE (I + III + V + VII) | 255 694.00 | 233 829.00 | | 255 694.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 246 017.00 | 221 790.00 | | 246 017.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 677.00 | 12 040.00 | | 9 677.00 |
| |
| 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 | 161 633.00 | 608.00 | | 161 633.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 150.00 | |
I4 DECREASES Grand Total | | | 162 240.00 | |
IO DECREASES Total including other intangible assets | | | 151 885.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 205.00 | |
KD ACQUISITIONS Total including other intangible assets | 151 885.00 | | | 151 885.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 598.00 | 608.00 | | 8 598.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 150.00 | | | 1 150.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 692.00 | 853.00 | | 8 692.00 |
PE DEPRECIATION Total including other intangible assets | 1 435.00 | | | 1 435.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 257.00 | 853.00 | | 7 257.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 30 819.00 | 30 819.00 | | 30 819.00 |
VG Loans with a maturity of up to one year at origin | 337.00 | 337.00 | | 337.00 |
VK Loans repaid during the year | 6 322.00 | | | 6 322.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 65 293.00 | 64 143.00 | 1 150.00 | 65 293.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 70 880.00 | 70 880.00 | | 70 880.00 |
