| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 7 660.00 | 7 660.00 | | 7 660.00 |
AJ Other Intangible Assets | 4 877.00 | 4 877.00 | | 4 877.00 |
AT Other tangible assets | 14 071.00 | 10 359.00 | 3 713.00 | 14 071.00 |
BH Other financial assets | 6 759.00 | | 6 759.00 | 6 759.00 |
BJ TOTAL (I) | 224 868.00 | 22 896.00 | 201 972.00 | 224 868.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 1 530 654.00 | | 1 530 654.00 | 1 530 654.00 |
BZ Other receivables | 36 819.00 | | 36 819.00 | 36 819.00 |
CF Cash and cash equivalents | 2 950.00 | | 2 950.00 | 2 950.00 |
CH Prepaid expenses | 7 956.00 | | 7 956.00 | 7 956.00 |
CJ TOTAL (II) | 1 578 378.00 | | 1 578 378.00 | 1 578 378.00 |
CO Grand total (0 to V) | 1 803 247.00 | 22 896.00 | 1 780 350.00 | 1 803 247.00 |
CP Shares due in less than one year | 6 759.00 | | | 6 759.00 |
CU Other investments | 191 500.00 | | 191 500.00 | 191 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 800.00 | 7 800.00 | | 7 800.00 |
DB Share, merger, contribution premiums, etc. | 12 737.00 | 12 737.00 | | 12 737.00 |
DD Legal reserve (1) | 780.00 | 780.00 | | 780.00 |
DG Other reserves | 212 439.00 | 176 437.00 | | 212 439.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 108 333.00 | 66 423.00 | | 108 333.00 |
DL TOTAL (I) | 342 089.00 | 264 176.00 | | 342 089.00 |
DU Loans and Debts from Credit Institutions (3) | 15 881.00 | 8 638.00 | | 15 881.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 123 293.00 | 1 210 113.00 | | 1 123 293.00 |
DX Trade payables and related accounts | 15 760.00 | 12 795.00 | | 15 760.00 |
DY Tax and social security liabilities | 259 711.00 | 269 703.00 | | 259 711.00 |
EA Other liabilities | 23 616.00 | | | 23 616.00 |
EC TOTAL (IV) | 1 438 261.00 | 1 501 249.00 | | 1 438 261.00 |
EE Grand total (I to V) | 1 780 350.00 | 1 765 425.00 | | 1 780 350.00 |
EG Accrued income and payables due within one year | 1 438 261.00 | 1 501 249.00 | | 1 438 261.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 15 881.00 | 123.00 | | 15 881.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 477 224.00 | | 477 224.00 | 477 224.00 |
FJ Net sales | 477 224.00 | | 477 224.00 | 477 224.00 |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 477 234.00 | |
FW Other purchases and external expenses | | | 131 357.00 | |
FX Taxes, duties, and similar payments | | | 1 649.00 | |
FY Salaries and Wages | | | 230 679.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 837.00 | |
GE Other Expenses | | | 72 002.00 | |
GF Total Operating Expenses (II) | | | 436 525.00 | |
GG - OPERATING RESULT (I - II) | | | 40 709.00 | |
GK Income from other securities and fixed asset receivables | | | 100 000.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 100 000.00 | |
GR Interest and similar expenses | | | 23 875.00 | |
GU Total financial expenses (VI) | | | 23 875.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 76 125.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 116 834.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1.00 | | | 1.00 |
HD Total exceptional income (VII) | 1.00 | | | 1.00 |
HE Exceptional expenses on management operations | 1 141.00 | 105.00 | | 1 141.00 |
HF Exceptional expenses on capital transactions | 6 251.00 | | | 6 251.00 |
HH Total exceptional expenses (VIII) | 7 392.00 | 105.00 | | 7 392.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 391.00 | -105.00 | | -7 391.00 |
HK Income tax | 1 110.00 | 3 729.00 | | 1 110.00 |
HL TOTAL REVENUE (I + III + V + VII) | 577 235.00 | 507 452.00 | | 577 235.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 468 902.00 | 441 029.00 | | 468 902.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 108 333.00 | 66 423.00 | | 108 333.00 |
| |
| 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 | 230 154.00 | | 1 042.00 | 230 154.00 |
I3 DECREASES Total Financial Fixed Assets | | 6 328.00 | 198 259.00 | |
I4 DECREASES Grand Total | | 6 328.00 | 224 868.00 | |
IO DECREASES Total including other intangible assets | | | 12 537.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 071.00 | |
KD ACQUISITIONS Total including other intangible assets | 12 537.00 | | | 12 537.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 031.00 | | 1 041.00 | 13 031.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 204 586.00 | | | 204 586.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 22 059.00 | 837.00 | | 22 059.00 |
PE DEPRECIATION Total including other intangible assets | 12 537.00 | | | 12 537.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 521.00 | 837.00 | | 9 521.00 |
| |
| 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 | 15 760.00 | 15 760.00 | | 15 760.00 |
8C Staff and Related Accounts | 314.00 | 314.00 | | 314.00 |
8K Other liabilities (including liabilities related to repo transactions) | 23 616.00 | 23 616.00 | | 23 616.00 |
UT Other financial assets | 6 759.00 | 6 759.00 | | 6 759.00 |
UX Other trade receivables | 1 530 654.00 | | | 1 530 654.00 |
UZ Social Security, other social security organizations | 2 412.00 | | | 2 412.00 |
VB VAT | 1 725.00 | | | 1 725.00 |
VG Loans with a maturity of up to one year at origin | 15 881.00 | 15 881.00 | | 15 881.00 |
VI Group and Associates | 1 123 293.00 | 1 123 293.00 | | 1 123 293.00 |
VJ Loans taken out during the year | 123 532.00 | | | 123 532.00 |
VK Loans repaid during the year | 132 047.00 | | | 132 047.00 |
VM Income taxes | 32 603.00 | | | 32 603.00 |
VQ Other Taxes, Duties, and Similar Debts | 412.00 | 412.00 | | 412.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 80.00 | | | 80.00 |
VS Prepaid expenses | 7 936.00 | | | 7 936.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 582 188.00 | 1 582 188.00 | | 1 582 188.00 |
VW VAT | 258 986.00 | 258 986.00 | | 258 986.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 438 261.00 | 1 438 261.00 | | 1 438 261.00 |
