| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 94 625.00 | 15 576.00 | 79 049.00 | 94 625.00 |
BH Other financial assets | 315.00 | | 315.00 | 315.00 |
BJ TOTAL (I) | 353 721.00 | 15 576.00 | 338 145.00 | 353 721.00 |
BX Customers and related accounts | 111 272.00 | | 111 272.00 | 111 272.00 |
BZ Other receivables | 13 198.00 | | 13 198.00 | 13 198.00 |
CF Cash and cash equivalents | 29 031.00 | | 29 031.00 | 29 031.00 |
CH Prepaid expenses | 675.00 | | 675.00 | 675.00 |
CJ TOTAL (II) | 154 176.00 | | 154 176.00 | 154 176.00 |
CO Grand total (0 to V) | 507 897.00 | 15 576.00 | 492 321.00 | 507 897.00 |
CU Other investments | 258 781.00 | | 258 781.00 | 258 781.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 763.00 | 763.00 | | 763.00 |
DG Other reserves | 115 657.00 | 129 679.00 | | 115 657.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 205 426.00 | 167 311.00 | | 205 426.00 |
DL TOTAL (I) | 329 469.00 | 305 376.00 | | 329 469.00 |
DU Loans and Debts from Credit Institutions (3) | 57 441.00 | 22 218.00 | | 57 441.00 |
DV Miscellaneous Loans and Financial Debts (4) | 735.00 | | | 735.00 |
DX Trade payables and related accounts | 30 051.00 | 12 145.00 | | 30 051.00 |
DY Tax and social security liabilities | 73 326.00 | 55 993.00 | | 73 326.00 |
EA Other liabilities | 1 299.00 | 7 684.00 | | 1 299.00 |
EC TOTAL (IV) | 162 852.00 | 98 040.00 | | 162 852.00 |
EE Grand total (I to V) | 492 321.00 | 403 416.00 | | 492 321.00 |
EG Accrued income and payables due within one year | 162 852.00 | 94 031.00 | | 162 852.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 140.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 306 157.00 | | 306 157.00 | 306 157.00 |
FJ Net sales | 306 157.00 | | 306 157.00 | 306 157.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 328.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 316 492.00 | |
FW Other purchases and external expenses | | | 31 219.00 | |
FX Taxes, duties, and similar payments | | | 18 314.00 | |
FY Salaries and Wages | | | 171 595.00 | |
FZ Social Security Contributions | | | 64 515.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 796.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 298 441.00 | |
GG - OPERATING RESULT (I - II) | | | 18 051.00 | |
GL Other interest and similar income | | | 200 000.00 | |
GP Total financial income (V) | | | 200 000.00 | |
GR Interest and similar expenses | | | 215.00 | |
GU Total financial expenses (VI) | | | 215.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 199 785.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 217 837.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 10 328.00 | 7 854.00 | | 10 328.00 |
A2 TOTAL ASSETS | 22 058.00 | 22 040.00 | | 22 058.00 |
HB Exceptional income from capital transactions | 17 600.00 | | | 17 600.00 |
HD Total exceptional income (VII) | 17 600.00 | | | 17 600.00 |
HE Exceptional expenses on management operations | 39.00 | 107.00 | | 39.00 |
HF Exceptional expenses on capital transactions | 13 217.00 | | | 13 217.00 |
HH Total exceptional expenses (VIII) | 13 256.00 | 107.00 | | 13 256.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 344.00 | -107.00 | | 4 344.00 |
HJ Employee participation in company results | 16 584.00 | 15 353.00 | | 16 584.00 |
HK Income tax | 170.00 | | | 170.00 |
HL TOTAL REVENUE (I + III + V + VII) | 534 092.00 | 490 148.00 | | 534 092.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 328 666.00 | 322 836.00 | | 328 666.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 205 426.00 | 167 311.00 | | 205 426.00 |
| |
| 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 | 30 051.00 | 30 051.00 | | 30 051.00 |
8C Staff and Related Accounts | 21 604.00 | 21 604.00 | | 21 604.00 |
8D Social Security and Other Social Organizations | 21 044.00 | 21 044.00 | | 21 044.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 299.00 | 1 299.00 | | 1 299.00 |
UT Other financial assets | 315.00 | 315.00 | | 315.00 |
UX Other trade receivables | 111 272.00 | | | 111 272.00 |
VB VAT | 6 206.00 | | | 6 206.00 |
VC Group and associates | 594.00 | | | 594.00 |
VH Loans with a maturity of more than one year at origin | 57 441.00 | 57 441.00 | | 57 441.00 |
VI Group and Associates | 735.00 | 735.00 | | 735.00 |
VM Income taxes | 4 429.00 | | | 4 429.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 131.00 | 7 131.00 | | 7 131.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 969.00 | | | 1 969.00 |
VS Prepaid expenses | 675.00 | | | 675.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 125 460.00 | 125 460.00 | | 125 460.00 |
VW VAT | 23 547.00 | 23 547.00 | | 23 547.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 162 852.00 | 162 852.00 | | 162 852.00 |
