| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 58 500.00 | | 58 500.00 | 58 500.00 |
AT Other tangible assets | 76 044.00 | 56 675.00 | 19 370.00 | 76 044.00 |
AX Advances and down payments | | | | |
BD Other fixed assets | 3 108.00 | | 3 108.00 | 3 108.00 |
BH Other financial assets | 199.00 | | 199.00 | 199.00 |
BJ TOTAL (I) | 188 849.00 | 56 675.00 | 132 175.00 | 188 849.00 |
BL Raw materials, supplies | 10 539.00 | | 10 539.00 | 10 539.00 |
BX Customers and related accounts | 129 615.00 | | 129 615.00 | 129 615.00 |
BZ Other receivables | 40 332.00 | | 40 332.00 | 40 332.00 |
CD Marketable securities | 90 000.00 | | 90 000.00 | 90 000.00 |
CF Cash and cash equivalents | 25 487.00 | | 25 487.00 | 25 487.00 |
CH Prepaid expenses | 6 752.00 | | 6 752.00 | 6 752.00 |
CJ TOTAL (II) | 302 726.00 | | 302 726.00 | 302 726.00 |
CO Grand total (0 to V) | 491 575.00 | 56 675.00 | 434 901.00 | 491 575.00 |
CU Other investments | 50 998.00 | | 50 998.00 | 50 998.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 69 210.00 | 69 210.00 | | 69 210.00 |
DD Legal reserve (1) | 6 921.00 | 6 921.00 | | 6 921.00 |
DG Other reserves | 114 937.00 | 89 562.00 | | 114 937.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 42 260.00 | 25 375.00 | | 42 260.00 |
DJ Investment subsidies | | 9 715.00 | | |
DL TOTAL (I) | 233 327.00 | 200 783.00 | | 233 327.00 |
DU Loans and Debts from Credit Institutions (3) | 44 062.00 | 39 219.00 | | 44 062.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 000.00 | 17 437.00 | | 4 000.00 |
DX Trade payables and related accounts | 105 644.00 | 95 632.00 | | 105 644.00 |
DY Tax and social security liabilities | 47 248.00 | 55 063.00 | | 47 248.00 |
EA Other liabilities | 620.00 | 620.00 | | 620.00 |
EC TOTAL (IV) | 201 574.00 | 207 970.00 | | 201 574.00 |
EE Grand total (I to V) | 434 901.00 | 408 753.00 | | 434 901.00 |
EG Accrued income and payables due within one year | 174 457.00 | 207 970.00 | | 174 457.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 72.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 977 517.00 | | 977 517.00 | 977 517.00 |
FJ Net sales | 977 517.00 | | 977 517.00 | 977 517.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 37 750.00 | |
FQ Other income | | | 8 966.00 | |
FR Total operating income (I) | | | 1 024 233.00 | |
FU Purchases of raw materials and other supplies | | | 80 549.00 | |
FV Inventory change (raw materials and supplies) | | | -5 040.00 | |
FW Other purchases and external expenses | | | 752 775.00 | |
FX Taxes, duties, and similar payments | | | 8 528.00 | |
FY Salaries and Wages | | | 130 791.00 | |
FZ Social Security Contributions | | | 15 752.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 181.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 993 537.00 | |
GG - OPERATING RESULT (I - II) | | | 30 697.00 | |
GL Other interest and similar income | | | 1 850.00 | |
GP Total financial income (V) | | | 1 851.00 | |
GR Interest and similar expenses | | | 1 898.00 | |
GU Total financial expenses (VI) | | | 1 898.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -47.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 30 650.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 37 750.00 | 6 224.00 | | 37 750.00 |
HB Exceptional income from capital transactions | 42 715.00 | 6 000.00 | | 42 715.00 |
HD Total exceptional income (VII) | 42 715.00 | 6 000.00 | | 42 715.00 |
HE Exceptional expenses on management operations | 1 874.00 | 345.00 | | 1 874.00 |
HF Exceptional expenses on capital transactions | 19 303.00 | | | 19 303.00 |
HH Total exceptional expenses (VIII) | 21 177.00 | 345.00 | | 21 177.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 21 538.00 | 5 655.00 | | 21 538.00 |
HK Income tax | 9 928.00 | 4 514.00 | | 9 928.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 068 799.00 | 854 411.00 | | 1 068 799.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 026 539.00 | 829 037.00 | | 1 026 539.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 42 260.00 | 25 375.00 | | 42 260.00 |
HP References: Equipment leasing | 92 890.00 | 64 489.00 | | 92 890.00 |
| |
| 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 | 218 689.00 | | 40 972.00 | 218 689.00 |
I3 DECREASES Total Financial Fixed Assets | | | 54 305.00 | |
I4 DECREASES Grand Total | | 70 812.00 | 188 849.00 | |
IO DECREASES Total including other intangible assets | | | 58 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | 70 812.00 | 76 044.00 | |
KD ACQUISITIONS Total including other intangible assets | 58 500.00 | | | 58 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 106 882.00 | | 39 974.00 | 106 882.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 53 307.00 | | 998.00 | 53 307.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 95 003.00 | 10 181.00 | 48 509.00 | 95 003.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 95 003.00 | 10 181.00 | 48 509.00 | 95 003.00 |
| |
| 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 | 105 644.00 | 105 644.00 | | 105 644.00 |
8C Staff and Related Accounts | 8 659.00 | 8 659.00 | | 8 659.00 |
8D Social Security and Other Social Organizations | 14 753.00 | 14 753.00 | | 14 753.00 |
8K Other liabilities (including liabilities related to repo transactions) | 620.00 | 620.00 | | 620.00 |
UT Other financial assets | 199.00 | | | 199.00 |
UX Other trade receivables | 129 615.00 | | | 129 615.00 |
UY Staff and related accounts | 24.00 | | | 24.00 |
VB VAT | 14 073.00 | | | 14 073.00 |
VC Group and associates | 15 000.00 | | | 15 000.00 |
VH Loans with a maturity of more than one year at origin | 44 062.00 | 16 945.00 | 27 117.00 | 44 062.00 |
VI Group and Associates | 4 000.00 | 4 000.00 | | 4 000.00 |
VJ Loans taken out during the year | 19 200.00 | | | 19 200.00 |
VK Loans repaid during the year | 14 346.00 | | | 14 346.00 |
VM Income taxes | 1 495.00 | | | 1 495.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 566.00 | 1 566.00 | | 1 566.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 740.00 | | | 9 740.00 |
VS Prepaid expenses | 6 752.00 | | | 6 752.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 176 899.00 | 176 700.00 | 199.00 | 176 899.00 |
VW VAT | 22 271.00 | 22 271.00 | | 22 271.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 201 574.00 | 174 457.00 | 27 117.00 | 201 574.00 |
