| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 082 873.00 | | 1 082 873.00 | 1 082 873.00 |
AR Technical installations, industrial equipment and tools | 74 738.00 | 74 738.00 | | 74 738.00 |
AT Other tangible assets | 11 294.00 | 4 498.00 | 6 797.00 | 11 294.00 |
BF Loans | 201 470.00 | | 201 470.00 | 201 470.00 |
BH Other financial assets | 25 432.00 | | 25 432.00 | 25 432.00 |
BJ TOTAL (I) | 1 395 808.00 | 79 236.00 | 1 316 572.00 | 1 395 808.00 |
BL Raw materials, supplies | 1 036.00 | 625.00 | 410.00 | 1 036.00 |
BX Customers and related accounts | 6 282 868.00 | 107 435.00 | 6 175 433.00 | 6 282 868.00 |
BZ Other receivables | 1 976 113.00 | | 1 976 113.00 | 1 976 113.00 |
CF Cash and cash equivalents | 147 029.00 | | 147 029.00 | 147 029.00 |
CH Prepaid expenses | 7 453.00 | | 7 453.00 | 7 453.00 |
CJ TOTAL (II) | 8 414 499.00 | 108 060.00 | 8 306 439.00 | 8 414 499.00 |
CO Grand total (0 to V) | 9 810 307.00 | 187 296.00 | 9 623 011.00 | 9 810 307.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 600 000.00 | 600 000.00 | | 600 000.00 |
DD Legal reserve (1) | 5 752.00 | 5 752.00 | | 5 752.00 |
DH Retained earnings | -587 330.00 | -975 717.00 | | -587 330.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 129 359.00 | 388 387.00 | | 129 359.00 |
DL TOTAL (I) | 147 780.00 | 18 422.00 | | 147 780.00 |
DP Provisions for Risks | 57 000.00 | 67 000.00 | | 57 000.00 |
DR TOTAL (IV) | 57 000.00 | 67 000.00 | | 57 000.00 |
DU Loans and Debts from Credit Institutions (3) | 7 035.00 | 8 616.00 | | 7 035.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 088 676.00 | | | 2 088 676.00 |
DX Trade payables and related accounts | 2 575 381.00 | 3 350 354.00 | | 2 575 381.00 |
DY Tax and social security liabilities | 4 512 228.00 | 4 488 598.00 | | 4 512 228.00 |
EA Other liabilities | 160 706.00 | 197 086.00 | | 160 706.00 |
EB Prepaid income (2) | 74 205.00 | | | 74 205.00 |
EC TOTAL (IV) | 9 418 230.00 | 8 044 654.00 | | 9 418 230.00 |
EE Grand total (I to V) | 9 623 011.00 | 8 130 076.00 | | 9 623 011.00 |
EI Including equity loans | 2 088 676.00 | | | 2 088 676.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 11 274 444.00 | |
FJ Net sales | | | 11 274 444.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 64 829.00 | |
FQ Other income | | | 82 586.00 | |
FR Total operating income (I) | | | 11 421 858.00 | |
FV Inventory change (raw materials and supplies) | | | 6 185.00 | |
FW Other purchases and external expenses | | | 3 440 126.00 | |
FX Taxes, duties, and similar payments | | | 268 351.00 | |
FY Salaries and Wages | | | 5 635 116.00 | |
FZ Social Security Contributions | | | 1 704 917.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 131.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 107 435.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 85 422.00 | |
GF Total Operating Expenses (II) | | | 11 248 683.00 | |
GG - OPERATING RESULT (I - II) | | | 173 175.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 813.00 | |
GK Income from other securities and fixed asset receivables | | | 18.00 | |
GP Total financial income (V) | | | 831.00 | |
GR Interest and similar expenses | | | 37 303.00 | |
GU Total financial expenses (VI) | | | 37 303.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -36 473.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 136 702.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4 609.00 | 194 851.00 | | 4 609.00 |
HB Exceptional income from capital transactions | 7 560.00 | | | 7 560.00 |
HD Total exceptional income (VII) | 12 169.00 | 194 851.00 | | 12 169.00 |
HE Exceptional expenses on management operations | 2 912.00 | 18 719.00 | | 2 912.00 |
HF Exceptional expenses on capital transactions | 16 601.00 | 31 571.00 | | 16 601.00 |
HH Total exceptional expenses (VIII) | 19 512.00 | 50 290.00 | | 19 512.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 344.00 | 144 561.00 | | -7 344.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 434 858.00 | 10 904 371.00 | | 11 434 858.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 305 499.00 | 10 515 985.00 | | 11 305 499.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 129 359.00 | 388 387.00 | | 129 359.00 |
| |
| 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 | 1 400 294.00 | | | 1 400 294.00 |
I3 DECREASES Total Financial Fixed Assets | | | 226 903.00 | |
I4 DECREASES Grand Total | | | 1 395 808.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 86 032.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 88 853.00 | | | 88 853.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 228 568.00 | | | 228 568.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 87 198.00 | 1 131.00 | 9 094.00 | 87 198.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 87 198.00 | 1 131.00 | 9 094.00 | 87 198.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 67 000.00 | | 10 000.00 | 67 000.00 |
| |
| 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 | 2 575 381.00 | 2 575 381.00 | | 2 575 381.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 249 382.00 | 2 249 382.00 | | 2 249 382.00 |
8L Deferred income | 74 205.00 | 74 205.00 | | 74 205.00 |
UP Loans | 201 470.00 | | | 201 470.00 |
UT Other financial assets | 25 432.00 | | | 25 432.00 |
UX Other trade receivables | 88.00 | | | 88.00 |
VG Loans with a maturity of up to one year at origin | 314.00 | 314.00 | | 314.00 |
VH Loans with a maturity of more than one year at origin | 6 720.00 | | | 6 720.00 |
VK Loans repaid during the year | 1 581.00 | | | 1 581.00 |
VS Prepaid expenses | 7 453.00 | | | 7 453.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 493 337.00 | 8 266 435.00 | 226 902.00 | 8 493 337.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 418 230.00 | 9 411 510.00 | | 9 418 230.00 |
