| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 45 735.00 | | 45 735.00 | 45 735.00 |
AP Buildings | 88 784.00 | 60 495.00 | 28 289.00 | 88 784.00 |
AR Technical installations, industrial equipment and tools | 3 030.00 | 3 030.00 | | 3 030.00 |
AT Other tangible assets | 95 586.00 | 87 412.00 | 8 175.00 | 95 586.00 |
BH Other financial assets | 3 660.00 | | 3 660.00 | 3 660.00 |
BJ TOTAL (I) | 236 795.00 | 150 937.00 | 85 859.00 | 236 795.00 |
BX Customers and related accounts | 133 728.00 | | 133 728.00 | 133 728.00 |
BZ Other receivables | 95 350.00 | | 95 350.00 | 95 350.00 |
CD Marketable securities | 567 150.00 | | 567 150.00 | 567 150.00 |
CF Cash and cash equivalents | 446 810.00 | | 446 810.00 | 446 810.00 |
CH Prepaid expenses | 2 554.00 | | 2 554.00 | 2 554.00 |
CJ TOTAL (II) | 1 245 592.00 | | 1 245 592.00 | 1 245 592.00 |
CO Grand total (0 to V) | 1 482 387.00 | 150 937.00 | 1 331 450.00 | 1 482 387.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 27 500.00 | 27 500.00 | | 27 500.00 |
DD Legal reserve (1) | 2 750.00 | 2 750.00 | | 2 750.00 |
DG Other reserves | 844 139.00 | 649 693.00 | | 844 139.00 |
DH Retained earnings | 67 798.00 | 67 798.00 | | 67 798.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 78 461.00 | 194 445.00 | | 78 461.00 |
DL TOTAL (I) | 1 020 648.00 | 942 187.00 | | 1 020 648.00 |
DP Provisions for Risks | 98 953.00 | 90 766.00 | | 98 953.00 |
DR TOTAL (IV) | 98 953.00 | 90 766.00 | | 98 953.00 |
DU Loans and Debts from Credit Institutions (3) | 6 939.00 | 10 530.00 | | 6 939.00 |
DX Trade payables and related accounts | 137 055.00 | 166 854.00 | | 137 055.00 |
DY Tax and social security liabilities | 61 966.00 | 137 005.00 | | 61 966.00 |
EA Other liabilities | 5 889.00 | 6 679.00 | | 5 889.00 |
EC TOTAL (IV) | 211 849.00 | 321 069.00 | | 211 849.00 |
EE Grand total (I to V) | 1 331 450.00 | 1 354 022.00 | | 1 331 450.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 077 618.00 | | 1 077 618.00 | 1 077 618.00 |
FJ Net sales | 1 077 618.00 | | 1 077 618.00 | 1 077 618.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 75 525.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 1 153 145.00 | |
FW Other purchases and external expenses | | | 783 982.00 | |
FX Taxes, duties, and similar payments | | | 11 956.00 | |
FY Salaries and Wages | | | 171 606.00 | |
FZ Social Security Contributions | | | 44 508.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 20 613.00 | |
GE Other Expenses | | | 26 341.00 | |
GF Total Operating Expenses (II) | | | 1 059 006.00 | |
GG - OPERATING RESULT (I - II) | | | 94 139.00 | |
GL Other interest and similar income | | | 5 138.00 | |
GP Total financial income (V) | | | 5 138.00 | |
GR Interest and similar expenses | | | 376.00 | |
GU Total financial expenses (VI) | | | 376.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 763.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 98 901.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 971.00 | | | 971.00 |
HB Exceptional income from capital transactions | 45 000.00 | 16 000.00 | | 45 000.00 |
HC Reversals of provisions and transfers of expenses | 61 034.00 | 4 500.00 | | 61 034.00 |
HD Total exceptional income (VII) | 107 005.00 | 20 500.00 | | 107 005.00 |
HE Exceptional expenses on management operations | 9 638.00 | 12 479.00 | | 9 638.00 |
HF Exceptional expenses on capital transactions | 25 419.00 | 3 715.00 | | 25 419.00 |
HG Exceptional depreciation and provisions | 69 221.00 | | | 69 221.00 |
HH Total exceptional expenses (VIII) | 104 278.00 | 16 194.00 | | 104 278.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 727.00 | 4 306.00 | | 2 727.00 |
HK Income tax | 23 168.00 | 79 936.00 | | 23 168.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 265 288.00 | 1 365 551.00 | | 1 265 288.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 186 827.00 | 1 171 106.00 | | 1 186 827.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 78 461.00 | 194 445.00 | | 78 461.00 |
HP References: Equipment leasing | 40 417.00 | 44 117.00 | | 40 417.00 |
| |
| 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 | 226 305.00 | | 36 000.00 | 226 305.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 660.00 | |
I4 DECREASES Grand Total | | 25 510.00 | 236 795.00 | |
IO DECREASES Total including other intangible assets | | | 45 735.00 | |
IY DECREASES Total Tangible Fixed Assets | | 25 510.00 | 187 400.00 | |
KD ACQUISITIONS Total including other intangible assets | 45 735.00 | | | 45 735.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 176 910.00 | | 36 000.00 | 176 910.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 660.00 | | | 3 660.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 137 562.00 | 20 613.00 | 7 238.00 | 137 562.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 137 562.00 | 20 613.00 | 7 238.00 | 137 562.00 |
| |
| 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 | 90 766.00 | 69 221.00 | 61 034.00 | 90 766.00 |
6T Receivables | 26 340.00 | | 26 340.00 | 26 340.00 |
7B Total provisions for depreciation | 26 340.00 | | 26 340.00 | 26 340.00 |
7C Grand total | 117 106.00 | 69 221.00 | 87 374.00 | 117 106.00 |
UE of which provisions and reversals: - Operating | | | 26 340.00 | |
UJ - Exceptional | | 69 221.00 | 61 034.00 | |
| |
| 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 | 137 055.00 | 137 055.00 | | 137 055.00 |
8C Staff and Related Accounts | 22 330.00 | 22 330.00 | | 22 330.00 |
8D Social Security and Other Social Organizations | 12 802.00 | 12 802.00 | | 12 802.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 889.00 | 5 889.00 | | 5 889.00 |
UT Other financial assets | 3 660.00 | | | 3 660.00 |
UX Other trade receivables | 133 728.00 | | | 133 728.00 |
VB VAT | 22 898.00 | | | 22 898.00 |
VG Loans with a maturity of up to one year at origin | 19.00 | 19.00 | | 19.00 |
VH Loans with a maturity of more than one year at origin | 6 920.00 | 3 581.00 | 3 340.00 | 6 920.00 |
VJ Loans taken out during the year | 36 000.00 | | | 36 000.00 |
VK Loans repaid during the year | 39 581.00 | | | 39 581.00 |
VM Income taxes | 52 330.00 | | | 52 330.00 |
VP Miscellaneous | 18 836.00 | | | 18 836.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 545.00 | 4 545.00 | | 4 545.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 286.00 | | | 1 286.00 |
VS Prepaid expenses | 2 554.00 | | | 2 554.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 235 292.00 | 231 632.00 | 3 660.00 | 235 292.00 |
VW VAT | 22 288.00 | 22 288.00 | | 22 288.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 211 849.00 | 208 510.00 | 3 340.00 | 211 849.00 |
