| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 26 487.00 | | 26 487.00 | 26 487.00 |
AT Other tangible assets | 22 287.00 | 18 070.00 | 4 218.00 | 22 287.00 |
BH Other financial assets | 2 530.00 | | 2 530.00 | 2 530.00 |
BJ TOTAL (I) | 51 389.00 | 18 070.00 | 33 320.00 | 51 389.00 |
BV Advances and down payments on orders | 38 090.00 | | 38 090.00 | 38 090.00 |
BX Customers and related accounts | 69 874.00 | | 69 874.00 | 69 874.00 |
BZ Other receivables | 4 421.00 | | 4 421.00 | 4 421.00 |
CF Cash and cash equivalents | 466 466.00 | | 466 466.00 | 466 466.00 |
CH Prepaid expenses | 1 311.00 | | 1 311.00 | 1 311.00 |
CJ TOTAL (II) | 580 162.00 | | 580 162.00 | 580 162.00 |
CO Grand total (0 to V) | 631 551.00 | 18 070.00 | 613 482.00 | 631 551.00 |
CU Other investments | 85.00 | | 85.00 | 85.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DE Statutory or contractual reserves | 2 822.00 | 2 041.00 | | 2 822.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 285.00 | 25 781.00 | | 44 285.00 |
DL TOTAL (I) | 91 107.00 | 71 822.00 | | 91 107.00 |
DU Loans and Debts from Credit Institutions (3) | 15.00 | | | 15.00 |
DW Advances and down payments received on current orders | 258 105.00 | 240 509.00 | | 258 105.00 |
DX Trade payables and related accounts | 91 563.00 | 90 259.00 | | 91 563.00 |
DY Tax and social security liabilities | 22 498.00 | 23 175.00 | | 22 498.00 |
EA Other liabilities | 150 193.00 | 191 712.00 | | 150 193.00 |
EC TOTAL (IV) | 522 375.00 | 545 654.00 | | 522 375.00 |
EE Grand total (I to V) | 613 482.00 | 617 476.00 | | 613 482.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | -5 956.00 | | -5 956.00 | -5 956.00 |
FG Production sold - services | 506 135.00 | 147 304.00 | 653 439.00 | 506 135.00 |
FJ Net sales | 500 180.00 | 147 304.00 | 647 484.00 | 500 180.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 465.00 | |
FQ Other income | | | 369.00 | |
FR Total operating income (I) | | | 658 317.00 | |
FW Other purchases and external expenses | | | 481 398.00 | |
FX Taxes, duties, and similar payments | | | 2 278.00 | |
FY Salaries and Wages | | | 113 865.00 | |
FZ Social Security Contributions | | | 31 038.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 262.00 | |
GE Other Expenses | | | 3 815.00 | |
GF Total Operating Expenses (II) | | | 635 654.00 | |
GG - OPERATING RESULT (I - II) | | | 22 662.00 | |
GL Other interest and similar income | | | 7 216.00 | |
GP Total financial income (V) | | | 7 216.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 216.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 879.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 23 215.00 | 50.00 | | 23 215.00 |
HB Exceptional income from capital transactions | | 794.00 | | |
HD Total exceptional income (VII) | 23 215.00 | 844.00 | | 23 215.00 |
HE Exceptional expenses on management operations | 4 864.00 | | | 4 864.00 |
HH Total exceptional expenses (VIII) | 4 864.00 | | | 4 864.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 18 351.00 | 844.00 | | 18 351.00 |
HK Income tax | 3 945.00 | -900.00 | | 3 945.00 |
HL TOTAL REVENUE (I + III + V + VII) | 688 748.00 | 791 773.00 | | 688 748.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 644 463.00 | 765 991.00 | | 644 463.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 285.00 | 25 781.00 | | 44 285.00 |
| |
| 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 | 50 304.00 | | 1 302.00 | 50 304.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 615.00 | |
I4 DECREASES Grand Total | | 217.00 | 51 389.00 | |
IO DECREASES Total including other intangible assets | | | 26 487.00 | |
IY DECREASES Total Tangible Fixed Assets | | 217.00 | 22 287.00 | |
KD ACQUISITIONS Total including other intangible assets | 26 487.00 | | | 26 487.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 202.00 | | 1 302.00 | 21 202.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 615.00 | | | 2 615.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 025.00 | 3 262.00 | 217.00 | 15 025.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 025.00 | 3 262.00 | 217.00 | 15 025.00 |
| |
| 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 | 91 563.00 | 91 563.00 | | 91 563.00 |
8C Staff and Related Accounts | 6 428.00 | 6 428.00 | | 6 428.00 |
8D Social Security and Other Social Organizations | 13 133.00 | 13 133.00 | | 13 133.00 |
8E Income Taxes | 213.00 | 213.00 | | 213.00 |
8K Other liabilities (including liabilities related to repo transactions) | 150 193.00 | 150 193.00 | | 150 193.00 |
UT Other financial assets | 2 530.00 | | | 2 530.00 |
UX Other trade receivables | 69 874.00 | | | 69 874.00 |
UY Staff and related accounts | 3.00 | | | 3.00 |
VB VAT | 422.00 | | | 422.00 |
VH Loans with a maturity of more than one year at origin | 15.00 | 15.00 | | 15.00 |
VP Miscellaneous | 1 000.00 | | | 1 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 676.00 | 2 676.00 | | 2 676.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 996.00 | | | 2 996.00 |
VS Prepaid expenses | 1 311.00 | | | 1 311.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 78 136.00 | 75 606.00 | 2 530.00 | 78 136.00 |
VW VAT | 48.00 | 48.00 | | 48.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 264 269.00 | 264 269.00 | | 264 269.00 |
