| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 129.00 | 129.00 | | 129.00 |
AR Technical installations, industrial equipment and tools | 19 985.00 | 19 985.00 | | 19 985.00 |
AT Other tangible assets | 29 363.00 | 19 361.00 | 10 001.00 | 29 363.00 |
BH Other financial assets | 3 171.00 | | 3 171.00 | 3 171.00 |
BJ TOTAL (I) | 232 667.00 | 39 475.00 | 193 192.00 | 232 667.00 |
BL Raw materials, supplies | 850.00 | | 850.00 | 850.00 |
BX Customers and related accounts | 329 861.00 | | 329 861.00 | 329 861.00 |
BZ Other receivables | 20 606.00 | | 20 606.00 | 20 606.00 |
CF Cash and cash equivalents | 402 906.00 | | 402 906.00 | 402 906.00 |
CH Prepaid expenses | 107.00 | | 107.00 | 107.00 |
CJ TOTAL (II) | 754 330.00 | | 754 330.00 | 754 330.00 |
CO Grand total (0 to V) | 986 997.00 | 39 475.00 | 947 522.00 | 986 997.00 |
CU Other investments | 180 020.00 | | 180 020.00 | 180 020.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 6 626.00 | 6 626.00 | | 6 626.00 |
DH Retained earnings | 497 680.00 | 451 897.00 | | 497 680.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 38 933.00 | 45 784.00 | | 38 933.00 |
DL TOTAL (I) | 551 490.00 | 512 557.00 | | 551 490.00 |
DV Miscellaneous Loans and Financial Debts (4) | 69 083.00 | 89 815.00 | | 69 083.00 |
DX Trade payables and related accounts | 37 886.00 | 43 189.00 | | 37 886.00 |
DY Tax and social security liabilities | 210 180.00 | 290 825.00 | | 210 180.00 |
EA Other liabilities | 24 005.00 | 8 663.00 | | 24 005.00 |
EB Prepaid income (2) | 54 877.00 | 31 470.00 | | 54 877.00 |
EC TOTAL (IV) | 396 032.00 | 463 961.00 | | 396 032.00 |
EE Grand total (I to V) | 947 522.00 | 976 518.00 | | 947 522.00 |
EG Accrued income and payables due within one year | 326 949.00 | 463 961.00 | | 326 949.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 528 220.00 | |
FJ Net sales | | | 528 220.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 215.00 | |
FR Total operating income (I) | | | 532 434.00 | |
FU Purchases of raw materials and other supplies | | | 172 565.00 | |
FV Inventory change (raw materials and supplies) | | | -32.00 | |
FW Other purchases and external expenses | | | 74 046.00 | |
FX Taxes, duties, and similar payments | | | 8 989.00 | |
FY Salaries and Wages | | | 211 763.00 | |
FZ Social Security Contributions | | | 19 050.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 833.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 490 214.00 | |
GG - OPERATING RESULT (I - II) | | | 42 221.00 | |
GL Other interest and similar income | | | 3 908.00 | |
GP Total financial income (V) | | | 3 908.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 908.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 46 129.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4.00 | 51.00 | | 4.00 |
HB Exceptional income from capital transactions | | 4 730.00 | | |
HD Total exceptional income (VII) | 4.00 | 4 781.00 | | 4.00 |
HE Exceptional expenses on management operations | 887.00 | 2 395.00 | | 887.00 |
HH Total exceptional expenses (VIII) | 887.00 | 2 395.00 | | 887.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -884.00 | 2 386.00 | | -884.00 |
HK Income tax | 6 312.00 | 9 455.00 | | 6 312.00 |
HL TOTAL REVENUE (I + III + V + VII) | 536 346.00 | 550 430.00 | | 536 346.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 497 413.00 | 504 647.00 | | 497 413.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 38 933.00 | 45 784.00 | | 38 933.00 |
| |
| 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 | 231 389.00 | | | 231 389.00 |
I3 DECREASES Total Financial Fixed Assets | | | 183 191.00 | |
I4 DECREASES Grand Total | | | 232 667.00 | |
IO DECREASES Total including other intangible assets | | | 129.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 49 348.00 | |
KD ACQUISITIONS Total including other intangible assets | 129.00 | | | 129.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 48 069.00 | | | 48 069.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 183 191.00 | | | 183 191.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 35 642.00 | 3 833.00 | | 35 642.00 |
PE DEPRECIATION Total including other intangible assets | 129.00 | | | 129.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 35 513.00 | 3 833.00 | | 35 513.00 |
| |
| 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 | 37 886.00 | 37 886.00 | | 37 886.00 |
8K Other liabilities (including liabilities related to repo transactions) | 93 088.00 | 24 005.00 | 69 083.00 | 93 088.00 |
8L Deferred income | 54 877.00 | 54 877.00 | | 54 877.00 |
UT Other financial assets | 3 171.00 | | | 3 171.00 |
VS Prepaid expenses | 107.00 | | | 107.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 353 745.00 | 350 574.00 | 3 171.00 | 353 745.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 396 032.00 | 326 949.00 | 69 083.00 | 396 032.00 |
