| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 7 438.00 | 6 541.00 | 897.00 | 7 438.00 |
AH Goodwill | 277 585.00 | | 277 585.00 | 277 585.00 |
AP Buildings | 19 530.00 | 16 015.00 | 3 515.00 | 19 530.00 |
AR Technical installations, industrial equipment and tools | 6 162.00 | 3 531.00 | 2 631.00 | 6 162.00 |
AT Other tangible assets | 45 890.00 | 40 440.00 | 5 451.00 | 45 890.00 |
BB Receivables related to investments | 12 458.00 | | 12 458.00 | 12 458.00 |
BH Other financial assets | 600.00 | | 600.00 | 600.00 |
BJ TOTAL (I) | 369 663.00 | 66 526.00 | 303 137.00 | 369 663.00 |
BX Customers and related accounts | 240 401.00 | 25 620.00 | 214 781.00 | 240 401.00 |
BZ Other receivables | 12 941.00 | | 12 941.00 | 12 941.00 |
CD Marketable securities | 41 010.00 | | 41 010.00 | 41 010.00 |
CF Cash and cash equivalents | 76 968.00 | | 76 968.00 | 76 968.00 |
CH Prepaid expenses | 1 212.00 | | 1 212.00 | 1 212.00 |
CJ TOTAL (II) | 372 533.00 | 25 620.00 | 346 913.00 | 372 533.00 |
CO Grand total (0 to V) | 742 196.00 | 92 146.00 | 650 050.00 | 742 196.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 431 245.00 | 399 190.00 | | 431 245.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 493.00 | 32 055.00 | | 26 493.00 |
DL TOTAL (I) | 479 738.00 | 453 245.00 | | 479 738.00 |
DU Loans and Debts from Credit Institutions (3) | 25 404.00 | 30 512.00 | | 25 404.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 649.00 | 9 770.00 | | 7 649.00 |
DX Trade payables and related accounts | 14 522.00 | 19 310.00 | | 14 522.00 |
DY Tax and social security liabilities | 108 562.00 | 96 144.00 | | 108 562.00 |
EA Other liabilities | 14 174.00 | 6 860.00 | | 14 174.00 |
EC TOTAL (IV) | 170 312.00 | 162 597.00 | | 170 312.00 |
EE Grand total (I to V) | 650 050.00 | 615 842.00 | | 650 050.00 |
EG Accrued income and payables due within one year | 170 312.00 | 162 597.00 | | 170 312.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 574 557.00 | | 574 557.00 | 574 557.00 |
FJ Net sales | 574 557.00 | | 574 557.00 | 574 557.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 491.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 582 050.00 | |
FW Other purchases and external expenses | | | 167 546.00 | |
FX Taxes, duties, and similar payments | | | 16 097.00 | |
FY Salaries and Wages | | | 265 149.00 | |
FZ Social Security Contributions | | | 91 872.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 568.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 549 233.00 | |
GG - OPERATING RESULT (I - II) | | | 32 818.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 1 037.00 | |
GU Total financial expenses (VI) | | | 1 037.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 037.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 781.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 7 491.00 | 6 479.00 | | 7 491.00 |
A2 TOTAL ASSETS | 43 026.00 | 39 910.00 | | 43 026.00 |
HA Exceptional income from management transactions | 138.00 | | | 138.00 |
HD Total exceptional income (VII) | 138.00 | | | 138.00 |
HE Exceptional expenses on management operations | | 2 240.00 | | |
HH Total exceptional expenses (VIII) | | 2 240.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 138.00 | -2 240.00 | | 138.00 |
HK Income tax | 5 426.00 | 4 363.00 | | 5 426.00 |
HL TOTAL REVENUE (I + III + V + VII) | 582 189.00 | 558 581.00 | | 582 189.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 555 696.00 | 526 527.00 | | 555 696.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 493.00 | 32 055.00 | | 26 493.00 |
HP References: Equipment leasing | 25 211.00 | 12 995.00 | | 25 211.00 |
| |
| 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 | 367 921.00 | | 1 742.00 | 367 921.00 |
I3 DECREASES Total Financial Fixed Assets | | | 13 058.00 | |
I4 DECREASES Grand Total | | | 369 663.00 | |
IO DECREASES Total including other intangible assets | | | 285 023.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 71 582.00 | |
KD ACQUISITIONS Total including other intangible assets | 285 023.00 | | | 285 023.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 69 840.00 | | 1 742.00 | 69 840.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 058.00 | | | 13 058.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 57 959.00 | 8 568.00 | | 57 959.00 |
PE DEPRECIATION Total including other intangible assets | 5 642.00 | 899.00 | | 5 642.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 52 317.00 | 7 668.00 | | 52 317.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 25 620.00 | | | 25 620.00 |
7B Total provisions for depreciation | 25 620.00 | | | 25 620.00 |
7C Grand total | 25 620.00 | | | 25 620.00 |
| |
| 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 | 14 522.00 | 14 522.00 | | 14 522.00 |
8C Staff and Related Accounts | 31 746.00 | 31 746.00 | | 31 746.00 |
8D Social Security and Other Social Organizations | 26 527.00 | 26 527.00 | | 26 527.00 |
8K Other liabilities (including liabilities related to repo transactions) | 14 174.00 | 14 174.00 | | 14 174.00 |
UL Receivables related to investments | 12 458.00 | | | 12 458.00 |
UT Other financial assets | 600.00 | | | 600.00 |
UX Other trade receivables | 209 728.00 | | | 209 728.00 |
UZ Social Security, other social security organizations | 460.00 | | | 460.00 |
VA Doubtful or disputed receivables | 30 673.00 | | | 30 673.00 |
VB VAT | 2 678.00 | | | 2 678.00 |
VH Loans with a maturity of more than one year at origin | 25 404.00 | 25 404.00 | | 25 404.00 |
VI Group and Associates | 7 649.00 | 7 649.00 | | 7 649.00 |
VK Loans repaid during the year | 11 016.00 | | | 11 016.00 |
VM Income taxes | 9 766.00 | | | 9 766.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 216.00 | 4 216.00 | | 4 216.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 37.00 | | | 37.00 |
VS Prepaid expenses | 1 212.00 | | | 1 212.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 267 612.00 | 254 554.00 | 13 058.00 | 267 612.00 |
VW VAT | 46 073.00 | 46 073.00 | | 46 073.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 170 312.00 | 170 312.00 | | 170 312.00 |
