| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 412.00 | 10 412.00 | | 10 412.00 |
AH Goodwill | 2 915 455.00 | | 2 915 455.00 | 2 915 455.00 |
AT Other tangible assets | 15 729.00 | 15 729.00 | | 15 729.00 |
BJ TOTAL (I) | 2 941 595.00 | 26 141.00 | 2 915 455.00 | 2 941 595.00 |
BP Services in progress | 647 025.00 | | 647 025.00 | 647 025.00 |
BV Advances and down payments on orders | 2 380.00 | | 2 380.00 | 2 380.00 |
BX Customers and related accounts | 2 254 379.00 | 167 487.00 | 2 086 893.00 | 2 254 379.00 |
BZ Other receivables | 4 074 543.00 | | 4 074 543.00 | 4 074 543.00 |
CF Cash and cash equivalents | 184 834.00 | | 184 834.00 | 184 834.00 |
CH Prepaid expenses | 4 767.00 | | 4 767.00 | 4 767.00 |
CJ TOTAL (II) | 7 167 929.00 | 167 487.00 | 7 000 442.00 | 7 167 929.00 |
CO Grand total (0 to V) | 10 109 524.00 | 193 627.00 | 9 915 897.00 | 10 109 524.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DB Share, merger, contribution premiums, etc. | 456 994.00 | 456 994.00 | | 456 994.00 |
DD Legal reserve (1) | 50 000.00 | 50 000.00 | | 50 000.00 |
DH Retained earnings | 4 689 197.00 | 4 412 379.00 | | 4 689 197.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 286 304.00 | 276 819.00 | | 286 304.00 |
DL TOTAL (I) | 5 982 496.00 | 5 696 191.00 | | 5 982 496.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 855.00 | 21 152.00 | | 2 855.00 |
DW Advances and down payments received on current orders | 19 768.00 | 5 968.00 | | 19 768.00 |
DX Trade payables and related accounts | 2 958 534.00 | 2 350 883.00 | | 2 958 534.00 |
DY Tax and social security liabilities | 819 757.00 | 903 848.00 | | 819 757.00 |
EA Other liabilities | 132 486.00 | 128 048.00 | | 132 486.00 |
EC TOTAL (IV) | 3 933 401.00 | 3 409 901.00 | | 3 933 401.00 |
EE Grand total (I to V) | 9 915 897.00 | 9 106 092.00 | | 9 915 897.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 309 176.00 | 23 305.00 | 4 332 481.00 | 4 309 176.00 |
FJ Net sales | 4 309 176.00 | 23 305.00 | 4 332 481.00 | 4 309 176.00 |
FM Inventory production | | | 25 610.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 27 273.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 4 385 375.00 | |
FW Other purchases and external expenses | | | 2 556 701.00 | |
FX Taxes, duties, and similar payments | | | 42 472.00 | |
FY Salaries and Wages | | | 896 347.00 | |
FZ Social Security Contributions | | | 469 903.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 22 824.00 | |
GF Total Operating Expenses (II) | | | 3 988 247.00 | |
GG - OPERATING RESULT (I - II) | | | 397 128.00 | |
GL Other interest and similar income | | | 65 966.00 | |
GP Total financial income (V) | | | 65 966.00 | |
GR Interest and similar expenses | | | 36 480.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | 36 480.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 29 486.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 426 613.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 140 309.00 | 135 318.00 | | 140 309.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 451 340.00 | 4 176 773.00 | | 4 451 340.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 165 036.00 | 3 899 954.00 | | 4 165 036.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 286 304.00 | 276 819.00 | | 286 304.00 |
| |
| 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 | 2 941 595.00 | | | 2 941 595.00 |
I4 DECREASES Grand Total | | | 2 941 595.00 | |
IO DECREASES Total including other intangible assets | | | 2 925 867.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 15 729.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 925 867.00 | | | 2 925 867.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 729.00 | | | 15 729.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 26 141.00 | | | 26 141.00 |
PE DEPRECIATION Total including other intangible assets | 10 412.00 | | | 10 412.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 729.00 | | | 15 729.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 194 760.00 | | 27 273.00 | 194 760.00 |
7B Total provisions for depreciation | 194 760.00 | | 27 273.00 | 194 760.00 |
7C Grand total | 194 760.00 | | 27 273.00 | 194 760.00 |
UE of which provisions and reversals: - Operating | | | 27 273.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 2 855.00 | 2 123.00 | 732.00 | 2 855.00 |
8B Suppliers and Related Accounts | 2 958 534.00 | 2 958 534.00 | | 2 958 534.00 |
8C Staff and Related Accounts | 231 619.00 | 231 619.00 | | 231 619.00 |
8D Social Security and Other Social Organizations | 173 153.00 | 173 153.00 | | 173 153.00 |
UX Other trade receivables | 2 053 577.00 | | | 2 053 577.00 |
UZ Social Security, other social security organizations | 684.00 | | | 684.00 |
VA Doubtful or disputed receivables | 200 802.00 | | | 200 802.00 |
VB VAT | 483 504.00 | | | 483 504.00 |
VC Group and associates | 3 589 934.00 | | | 3 589 934.00 |
VI Group and Associates | 132 486.00 | 132 486.00 | | 132 486.00 |
VQ Other Taxes, Duties, and Similar Debts | 67.00 | 67.00 | | 67.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 421.00 | | | 421.00 |
VS Prepaid expenses | 4 767.00 | | | 4 767.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 333 689.00 | 6 333 689.00 | | 6 333 689.00 |
VW VAT | 414 919.00 | 414 919.00 | | 414 919.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 913 632.00 | 3 912 900.00 | 732.00 | 3 913 632.00 |
