| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 500.00 | 2 500.00 | | 2 500.00 |
AR Technical installations, industrial equipment and tools | 30 113.00 | 17 366.00 | 12 747.00 | 30 113.00 |
AT Other tangible assets | 77 107.00 | 45 886.00 | 31 221.00 | 77 107.00 |
BD Other fixed assets | 606.00 | | 606.00 | 606.00 |
BH Other financial assets | 630.00 | | 630.00 | 630.00 |
BJ TOTAL (I) | 110 956.00 | 65 752.00 | 45 203.00 | 110 956.00 |
BX Customers and related accounts | 39 842.00 | | 39 842.00 | 39 842.00 |
BZ Other receivables | 12 041.00 | | 12 041.00 | 12 041.00 |
CD Marketable securities | 344.00 | | 344.00 | 344.00 |
CF Cash and cash equivalents | 73 236.00 | | 73 236.00 | 73 236.00 |
CH Prepaid expenses | 10 710.00 | | 10 710.00 | 10 710.00 |
CJ TOTAL (II) | 136 174.00 | | 136 174.00 | 136 174.00 |
CO Grand total (0 to V) | 247 130.00 | 65 752.00 | 181 378.00 | 247 130.00 |
CP Shares due in less than one year | 630.00 | | | 630.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 95 167.00 | 74 115.00 | | 95 167.00 |
DH Retained earnings | | -17 548.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 693.00 | 38 600.00 | | 19 693.00 |
DL TOTAL (I) | 123 245.00 | 103 552.00 | | 123 245.00 |
DU Loans and Debts from Credit Institutions (3) | 6 977.00 | 14 359.00 | | 6 977.00 |
DV Miscellaneous Loans and Financial Debts (4) | 168.00 | 2.00 | | 168.00 |
DX Trade payables and related accounts | 9 435.00 | 12 209.00 | | 9 435.00 |
DY Tax and social security liabilities | 41 487.00 | 34 564.00 | | 41 487.00 |
EA Other liabilities | 66.00 | | | 66.00 |
EC TOTAL (IV) | 58 133.00 | 61 134.00 | | 58 133.00 |
EE Grand total (I to V) | 181 378.00 | 164 686.00 | | 181 378.00 |
EG Accrued income and payables due within one year | 58 133.00 | 54 157.00 | | 58 133.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | 408 332.00 | | 408 332.00 | 408 332.00 |
FJ Net sales | 408 332.00 | | 408 332.00 | 408 332.00 |
FO Operating subsidies | | | 2 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 776.00 | |
FQ Other income | | | 729.00 | |
FR Total operating income (I) | | | 423 836.00 | |
FS Purchases of goods (including customs duties) | | | | |
FU Purchases of raw materials and other supplies | | | 35 837.00 | |
FW Other purchases and external expenses | | | 96 183.00 | |
FX Taxes, duties, and similar payments | | | 7 119.00 | |
FY Salaries and Wages | | | 194 657.00 | |
FZ Social Security Contributions | | | 50 916.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 494.00 | |
GE Other Expenses | | | 1 565.00 | |
GF Total Operating Expenses (II) | | | 397 771.00 | |
GG - OPERATING RESULT (I - II) | | | 26 066.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 352.00 | |
GU Total financial expenses (VI) | | | 352.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -350.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 715.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 833.00 | 3 500.00 | | 833.00 |
HD Total exceptional income (VII) | 833.00 | 3 500.00 | | 833.00 |
HE Exceptional expenses on management operations | 4 175.00 | 729.00 | | 4 175.00 |
HF Exceptional expenses on capital transactions | 456.00 | | | 456.00 |
HH Total exceptional expenses (VIII) | 4 631.00 | 729.00 | | 4 631.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 798.00 | 2 771.00 | | -3 798.00 |
HK Income tax | 2 224.00 | 3 317.00 | | 2 224.00 |
HL TOTAL REVENUE (I + III + V + VII) | 424 671.00 | 431 227.00 | | 424 671.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 404 978.00 | 392 627.00 | | 404 978.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 693.00 | 38 600.00 | | 19 693.00 |
HP References: Equipment leasing | 8 098.00 | 9 222.00 | | 8 098.00 |
| |
| 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 | 123 710.00 | | 10 450.00 | 123 710.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 236.00 | |
I4 DECREASES Grand Total | | 23 205.00 | 110 956.00 | |
IO DECREASES Total including other intangible assets | | | 2 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | 23 205.00 | 107 220.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 500.00 | | | 2 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 120 004.00 | | 10 420.00 | 120 004.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 206.00 | | 30.00 | 1 206.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 77 007.00 | 11 494.00 | 22 749.00 | 77 007.00 |
PE DEPRECIATION Total including other intangible assets | 2 500.00 | | | 2 500.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 74 507.00 | 11 494.00 | 22 749.00 | 74 507.00 |
| |
| 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 | 9 435.00 | 9 435.00 | | 9 435.00 |
8C Staff and Related Accounts | 11 569.00 | 11 569.00 | | 11 569.00 |
8D Social Security and Other Social Organizations | 16 177.00 | 16 177.00 | | 16 177.00 |
8K Other liabilities (including liabilities related to repo transactions) | 66.00 | 66.00 | | 66.00 |
UT Other financial assets | 630.00 | | | 630.00 |
UX Other trade receivables | 39 842.00 | | | 39 842.00 |
UZ Social Security, other social security organizations | 1 433.00 | | | 1 433.00 |
VB VAT | 1 709.00 | | | 1 709.00 |
VH Loans with a maturity of more than one year at origin | 6 977.00 | 6 977.00 | | 6 977.00 |
VI Group and Associates | 168.00 | 168.00 | | 168.00 |
VK Loans repaid during the year | 7 382.00 | | | 7 382.00 |
VM Income taxes | 8 899.00 | | | 8 899.00 |
VS Prepaid expenses | 10 710.00 | | | 10 710.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 63 224.00 | 63 224.00 | | 63 224.00 |
VW VAT | 13 741.00 | 13 741.00 | | 13 741.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 58 133.00 | 58 133.00 | | 58 133.00 |
