| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 255 000.00 | | 255 000.00 | 255 000.00 |
AR Technical installations, industrial equipment and tools | 6 189.00 | 5 339.00 | 850.00 | 6 189.00 |
AT Other tangible assets | 38 269.00 | 10 768.00 | 27 501.00 | 38 269.00 |
BH Other financial assets | 600.00 | | 600.00 | 600.00 |
BJ TOTAL (I) | 300 058.00 | 16 107.00 | 283 951.00 | 300 058.00 |
BV Advances and down payments on orders | 843.00 | | 843.00 | 843.00 |
BX Customers and related accounts | 25 350.00 | | 25 350.00 | 25 350.00 |
BZ Other receivables | 246.00 | | 246.00 | 246.00 |
CF Cash and cash equivalents | 18 384.00 | | 18 384.00 | 18 384.00 |
CH Prepaid expenses | 1 383.00 | | 1 383.00 | 1 383.00 |
CJ TOTAL (II) | 46 206.00 | | 46 206.00 | 46 206.00 |
CO Grand total (0 to V) | 346 264.00 | 16 107.00 | 330 157.00 | 346 264.00 |
CP Shares due in less than one year | 600.00 | | | 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 118 350.00 | 155 727.00 | | 118 350.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 89 392.00 | 22 623.00 | | 89 392.00 |
DL TOTAL (I) | 213 242.00 | 183 850.00 | | 213 242.00 |
DP Provisions for Risks | | 16 180.00 | | |
DR TOTAL (IV) | | 16 180.00 | | |
DU Loans and Debts from Credit Institutions (3) | 48 352.00 | 74 470.00 | | 48 352.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 924.00 | 1 361.00 | | 1 924.00 |
DX Trade payables and related accounts | 4 245.00 | 2 801.00 | | 4 245.00 |
DY Tax and social security liabilities | 53 413.00 | 19 362.00 | | 53 413.00 |
EA Other liabilities | 8 982.00 | 7 502.00 | | 8 982.00 |
EC TOTAL (IV) | 116 916.00 | 105 496.00 | | 116 916.00 |
EE Grand total (I to V) | 330 158.00 | 305 526.00 | | 330 158.00 |
EG Accrued income and payables due within one year | 96 446.00 | 57 260.00 | | 96 446.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 352 265.00 | | 352 265.00 | 352 265.00 |
FJ Net sales | 352 265.00 | | 352 265.00 | 352 265.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 16 180.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 368 450.00 | |
FU Purchases of raw materials and other supplies | | | 1 039.00 | |
FW Other purchases and external expenses | | | 52 780.00 | |
FX Taxes, duties, and similar payments | | | 4 364.00 | |
FY Salaries and Wages | | | 122 927.00 | |
FZ Social Security Contributions | | | 24 663.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 105.00 | |
GE Other Expenses | | | 231.00 | |
GF Total Operating Expenses (II) | | | 213 109.00 | |
GG - OPERATING RESULT (I - II) | | | 155 341.00 | |
GR Interest and similar expenses | | | 4 724.00 | |
GU Total financial expenses (VI) | | | 4 724.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 724.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 150 617.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 7 064.00 | | | 7 064.00 |
HB Exceptional income from capital transactions | | 100.00 | | |
HD Total exceptional income (VII) | 7 064.00 | 100.00 | | 7 064.00 |
HE Exceptional expenses on management operations | 32 828.00 | 5 140.00 | | 32 828.00 |
HF Exceptional expenses on capital transactions | 3 360.00 | 2 116.00 | | 3 360.00 |
HH Total exceptional expenses (VIII) | 36 188.00 | 7 256.00 | | 36 188.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -29 124.00 | -7 156.00 | | -29 124.00 |
HK Income tax | 32 101.00 | 4 323.00 | | 32 101.00 |
HL TOTAL REVENUE (I + III + V + VII) | 375 514.00 | 247 150.00 | | 375 514.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 286 122.00 | 224 527.00 | | 286 122.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 89 392.00 | 22 623.00 | | 89 392.00 |
HP References: Equipment leasing | 9 542.00 | 7 965.00 | | 9 542.00 |
| |
| 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 | 293 970.00 | | 10 801.00 | 293 970.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 3 360.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 3 360.00 | 600.00 | |
I4 DECREASES Grand Total | | 4 713.00 | 300 058.00 | |
IO DECREASES Total including other intangible assets | | 1 353.00 | 255 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 44 458.00 | |
KD ACQUISITIONS Total including other intangible assets | 256 353.00 | | | 256 353.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 33 657.00 | | 10 801.00 | 33 657.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 960.00 | | | 3 960.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 355.00 | 7 105.00 | 1 353.00 | 10 355.00 |
PE DEPRECIATION Total including other intangible assets | 1 353.00 | | 1 353.00 | 1 353.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 002.00 | 7 105.00 | | 9 002.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 16 180.00 | | 16 180.00 | 16 180.00 |
7C Grand total | 16 180.00 | | 16 180.00 | 16 180.00 |
UE of which provisions and reversals: - Operating | | | 16 180.00 | |
| |
| 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 | 4 245.00 | 4 245.00 | | 4 245.00 |
8C Staff and Related Accounts | 2 613.00 | 2 613.00 | | 2 613.00 |
8D Social Security and Other Social Organizations | 2 864.00 | 2 864.00 | | 2 864.00 |
8E Income Taxes | 26 036.00 | 26 036.00 | | 26 036.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 982.00 | 8 982.00 | | 8 982.00 |
UT Other financial assets | 600.00 | 600.00 | | 600.00 |
UX Other trade receivables | 25 350.00 | | | 25 350.00 |
VG Loans with a maturity of up to one year at origin | 116.00 | 116.00 | | 116.00 |
VH Loans with a maturity of more than one year at origin | 48 235.00 | 27 766.00 | 20 469.00 | 48 235.00 |
VI Group and Associates | 1 924.00 | 1 924.00 | | 1 924.00 |
VQ Other Taxes, Duties, and Similar Debts | 21 900.00 | 21 900.00 | | 21 900.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 246.00 | | | 246.00 |
VS Prepaid expenses | 1 383.00 | | | 1 383.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 579.00 | 27 579.00 | | 27 579.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 116 915.00 | 96 446.00 | 20 469.00 | 116 915.00 |
