| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 939.00 | 939.00 | | 939.00 |
AH Goodwill | 55 000.00 | | 55 000.00 | 55 000.00 |
AT Other tangible assets | 78 158.00 | 53 387.00 | 24 771.00 | 78 158.00 |
BH Other financial assets | 9 292.00 | | 9 292.00 | 9 292.00 |
BJ TOTAL (I) | 144 290.00 | 54 326.00 | 89 963.00 | 144 290.00 |
BL Raw materials, supplies | 8 000.00 | | 8 000.00 | 8 000.00 |
BP Services in progress | 24 050.00 | | 24 050.00 | 24 050.00 |
BV Advances and down payments on orders | 3 154.00 | | 3 154.00 | 3 154.00 |
BX Customers and related accounts | 778 948.00 | 154 069.00 | 624 879.00 | 778 948.00 |
BZ Other receivables | 115 401.00 | | 115 401.00 | 115 401.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 209 242.00 | | 209 242.00 | 209 242.00 |
CH Prepaid expenses | 2 587.00 | | 2 587.00 | 2 587.00 |
CJ TOTAL (II) | 1 141 383.00 | 154 069.00 | 987 314.00 | 1 141 383.00 |
CO Grand total (0 to V) | 1 285 673.00 | 208 395.00 | 1 077 277.00 | 1 285 673.00 |
CU Other investments | 900.00 | | 900.00 | 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DH Retained earnings | 396 057.00 | 334 108.00 | | 396 057.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 251.00 | 61 949.00 | | 9 251.00 |
DL TOTAL (I) | 438 308.00 | 429 057.00 | | 438 308.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 822.00 | 7 695.00 | | 9 822.00 |
DX Trade payables and related accounts | 386 775.00 | 491 607.00 | | 386 775.00 |
DY Tax and social security liabilities | 177 769.00 | 205 369.00 | | 177 769.00 |
EA Other liabilities | 12 012.00 | 8 348.00 | | 12 012.00 |
EB Prepaid income (2) | 52 590.00 | 118 000.00 | | 52 590.00 |
EC TOTAL (IV) | 638 969.00 | 831 019.00 | | 638 969.00 |
EE Grand total (I to V) | 1 077 277.00 | 1 260 076.00 | | 1 077 277.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 53 233.00 | | 53 233.00 | 53 233.00 |
FG Production sold - services | 1 666 413.00 | | 1 666 413.00 | 1 666 413.00 |
FJ Net sales | 1 719 646.00 | | 1 719 646.00 | 1 719 646.00 |
FM Inventory production | | | 24 050.00 | |
FO Operating subsidies | | | 2 244.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 24 354.00 | |
FQ Other income | | | 56 018.00 | |
FR Total operating income (I) | | | 1 826 313.00 | |
FU Purchases of raw materials and other supplies | | | 717 965.00 | |
FV Inventory change (raw materials and supplies) | | | 2 300.00 | |
FW Other purchases and external expenses | | | 729 716.00 | |
FX Taxes, duties, and similar payments | | | 8 675.00 | |
FY Salaries and Wages | | | 178 965.00 | |
FZ Social Security Contributions | | | 73 510.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 729.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 59 455.00 | |
GE Other Expenses | | | 36 031.00 | |
GF Total Operating Expenses (II) | | | 1 815 347.00 | |
GG - OPERATING RESULT (I - II) | | | 10 966.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GT Net expenses on sales of marketable securities | | | 3.00 | |
GU Total financial expenses (VI) | | | 3.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 963.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 072.00 | 8 489.00 | | 1 072.00 |
HH Total exceptional expenses (VIII) | 1 072.00 | 8 489.00 | | 1 072.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 072.00 | -8 489.00 | | -1 072.00 |
HK Income tax | 639.00 | 18 018.00 | | 639.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 826 313.00 | 1 575 345.00 | | 1 826 313.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 817 061.00 | 1 513 396.00 | | 1 817 061.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 251.00 | 61 949.00 | | 9 251.00 |
| |
| 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 | 144 290.00 | | | 144 290.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 192.00 | |
I4 DECREASES Grand Total | | | 144 290.00 | |
IO DECREASES Total including other intangible assets | | | 55 939.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 78 158.00 | |
KD ACQUISITIONS Total including other intangible assets | 55 939.00 | | | 55 939.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 78 158.00 | | | 78 158.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 192.00 | | | 10 192.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 45 597.00 | 8 729.00 | | 45 597.00 |
PE DEPRECIATION Total including other intangible assets | 939.00 | | | 939.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 44 658.00 | 8 729.00 | | 44 658.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 113 254.00 | 59 455.00 | 18 640.00 | 113 254.00 |
7B Total provisions for depreciation | 113 254.00 | 59 455.00 | 18 640.00 | 113 254.00 |
7C Grand total | 113 254.00 | 59 455.00 | 18 640.00 | 113 254.00 |
UE of which provisions and reversals: - Operating | | 59 455.00 | 18 640.00 | |
| |
| 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 | 386 775.00 | 386 775.00 | | 386 775.00 |
8C Staff and Related Accounts | 1 444.00 | 1 444.00 | | 1 444.00 |
8D Social Security and Other Social Organizations | 34 766.00 | 34 766.00 | | 34 766.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 012.00 | 12 012.00 | | 12 012.00 |
8L Deferred income | 52 590.00 | 52 590.00 | | 52 590.00 |
UT Other financial assets | 9 292.00 | 9 292.00 | | 9 292.00 |
UX Other trade receivables | 692 032.00 | | | 692 032.00 |
VA Doubtful or disputed receivables | 86 916.00 | | | 86 916.00 |
VB VAT | 66 567.00 | | | 66 567.00 |
VI Group and Associates | 9 822.00 | 9 822.00 | | 9 822.00 |
VM Income taxes | 24 658.00 | | | 24 658.00 |
VQ Other Taxes, Duties, and Similar Debts | 497.00 | 497.00 | | 497.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 24 177.00 | | | 24 177.00 |
VS Prepaid expenses | 2 587.00 | | | 2 587.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 906 230.00 | 906 230.00 | | 906 230.00 |
VW VAT | 141 062.00 | 141 062.00 | | 141 062.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 638 969.00 | 638 969.00 | | 638 969.00 |
