| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 995 141.00 | | 995 141.00 | 995 141.00 |
AJ Other Intangible Assets | 17 075.00 | 17 075.00 | | 17 075.00 |
AL Advances and down payments on intangible assets. | 3 000.00 | | 3 000.00 | 3 000.00 |
AT Other tangible assets | 170 065.00 | 111 468.00 | 58 597.00 | 170 065.00 |
BB Receivables related to investments | 157 680.00 | | 157 680.00 | 157 680.00 |
BH Other financial assets | 15 446.00 | | 15 446.00 | 15 446.00 |
BJ TOTAL (I) | 2 773 696.00 | 732 362.00 | 2 041 334.00 | 2 773 696.00 |
BX Customers and related accounts | 751 420.00 | 187 509.00 | 563 910.00 | 751 420.00 |
BZ Other receivables | 129 266.00 | | 129 266.00 | 129 266.00 |
CF Cash and cash equivalents | 1 231 054.00 | | 1 231 054.00 | 1 231 054.00 |
CJ TOTAL (II) | 2 111 739.00 | 187 509.00 | 1 924 230.00 | 2 111 739.00 |
CO Grand total (0 to V) | 4 885 435.00 | 919 871.00 | 3 965 564.00 | 4 885 435.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 56 000.00 | 56 000.00 | | 56 000.00 |
DD Legal reserve (1) | 5 600.00 | 5 600.00 | | 5 600.00 |
DE Statutory or contractual reserves | 2 269 386.00 | 1 964 794.00 | | 2 269 386.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 300 904.00 | 304 592.00 | | 300 904.00 |
DL TOTAL (I) | 2 631 890.00 | 2 330 986.00 | | 2 631 890.00 |
DP Provisions for Risks | 22 867.00 | 22 867.00 | | 22 867.00 |
DR TOTAL (IV) | 22 867.00 | 22 867.00 | | 22 867.00 |
DU Loans and Debts from Credit Institutions (3) | 587.00 | 587.00 | | 587.00 |
DV Miscellaneous Loans and Financial Debts (4) | 411 244.00 | 593 621.00 | | 411 244.00 |
DX Trade payables and related accounts | 460 022.00 | 390 484.00 | | 460 022.00 |
DY Tax and social security liabilities | 311 342.00 | 399 950.00 | | 311 342.00 |
EA Other liabilities | 43 957.00 | 26 142.00 | | 43 957.00 |
EB Prepaid income (2) | 83 655.00 | 108 454.00 | | 83 655.00 |
EC TOTAL (IV) | 1 310 807.00 | 1 519 238.00 | | 1 310 807.00 |
EE Grand total (I to V) | 3 965 564.00 | 3 873 091.00 | | 3 965 564.00 |
EG Accrued income and payables due within one year | 1 310 807.00 | 1 519 238.00 | | 1 310 807.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | 1 847 977.00 | | 1 847 977.00 | 1 847 977.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 746.00 | |
FQ Other income | | | 5 408.00 | |
FR Total operating income (I) | | | 1 855 130.00 | |
FW Other purchases and external expenses | | | 679 056.00 | |
FX Taxes, duties, and similar payments | | | 22 460.00 | |
FY Salaries and Wages | | | 466 195.00 | |
FZ Social Security Contributions | | | 189 751.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 22 672.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 39 811.00 | |
GE Other Expenses | | | 1 598.00 | |
GF Total Operating Expenses (II) | | | 1 421 543.00 | |
GG - OPERATING RESULT (I - II) | | | 433 588.00 | |
GL Other interest and similar income | | | 3 793.00 | |
GP Total financial income (V) | | | 3 793.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 793.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 437 380.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 800.00 | | |
HD Total exceptional income (VII) | | 800.00 | | |
HE Exceptional expenses on management operations | 592.00 | 170.00 | | 592.00 |
HH Total exceptional expenses (VIII) | 592.00 | 170.00 | | 592.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -592.00 | 630.00 | | -592.00 |
HK Income tax | 135 884.00 | 136 531.00 | | 135 884.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 858 923.00 | 1 903 980.00 | | 1 858 923.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 558 019.00 | 1 599 388.00 | | 1 558 019.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 300 904.00 | 304 592.00 | | 300 904.00 |
| |
| 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 | 1 882 813.00 | | 890 883.00 | 1 882 813.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 588 415.00 | |
I4 DECREASES Grand Total | | | 2 773 696.00 | |
IO DECREASES Total including other intangible assets | | | 1 015 216.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 170 065.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 012 216.00 | | 3 000.00 | 1 012 216.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 159 862.00 | | 10 203.00 | 159 862.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 710 735.00 | | 877 680.00 | 710 735.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 105 870.00 | 22 672.00 | | 105 870.00 |
PE DEPRECIATION Total including other intangible assets | 16 038.00 | 1 038.00 | | 16 038.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 89 833.00 | 21 635.00 | | 89 833.00 |
| |
| 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 | 460 022.00 | 460 022.00 | | 460 022.00 |
8C Staff and Related Accounts | 110 773.00 | 110 773.00 | | 110 773.00 |
8D Social Security and Other Social Organizations | 66 726.00 | 66 726.00 | | 66 726.00 |
8K Other liabilities (including liabilities related to repo transactions) | 43 957.00 | 43 957.00 | | 43 957.00 |
8L Deferred income | 83 655.00 | 83 655.00 | | 83 655.00 |
UL Receivables related to investments | 157 680.00 | | | 157 680.00 |
UT Other financial assets | 15 446.00 | | | 15 446.00 |
UX Other trade receivables | 751 420.00 | | | 751 420.00 |
VB VAT | 118 478.00 | | | 118 478.00 |
VH Loans with a maturity of more than one year at origin | 587.00 | 587.00 | | 587.00 |
VI Group and Associates | 411 244.00 | 411 244.00 | | 411 244.00 |
VM Income taxes | 10 788.00 | | | 10 788.00 |
VQ Other Taxes, Duties, and Similar Debts | 16 872.00 | 16 872.00 | | 16 872.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 053 812.00 | 880 685.00 | 173 126.00 | 1 053 812.00 |
VW VAT | 116 972.00 | 116 972.00 | | 116 972.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 310 807.00 | 1 310 807.00 | | 1 310 807.00 |
