| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 360 599.00 | 1 356 916.00 | 3 683.00 | 1 360 599.00 |
BH Other financial assets | 36 807.00 | | 36 807.00 | 36 807.00 |
BJ TOTAL (I) | 1 397 406.00 | 1 356 916.00 | 40 490.00 | 1 397 406.00 |
BX Customers and related accounts | 1 437 312.00 | 1 354 001.00 | 83 311.00 | 1 437 312.00 |
BZ Other receivables | 7 516 918.00 | | 7 516 918.00 | 7 516 918.00 |
CF Cash and cash equivalents | 1 398 100.00 | | 1 398 100.00 | 1 398 100.00 |
CH Prepaid expenses | 1 201 593.00 | | 1 201 593.00 | 1 201 593.00 |
CJ TOTAL (II) | 11 553 922.00 | 1 354 001.00 | 10 199 922.00 | 11 553 922.00 |
CN Currency translation adjustments (V) | 33 455.00 | | 33 455.00 | 33 455.00 |
CO Grand total (0 to V) | 12 984 784.00 | 2 710 917.00 | 10 273 867.00 | 12 984 784.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 68 800.00 | 68 800.00 | | 68 800.00 |
DD Legal reserve (1) | 6 880.00 | 6 880.00 | | 6 880.00 |
DH Retained earnings | 4 418 800.00 | 3 905 652.00 | | 4 418 800.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 570 828.00 | 513 148.00 | | 570 828.00 |
DL TOTAL (I) | 5 065 307.00 | 4 494 479.00 | | 5 065 307.00 |
DP Provisions for Risks | 33 455.00 | 23 155.00 | | 33 455.00 |
DQ Provisions for Expenses | 132 000.00 | 132 000.00 | | 132 000.00 |
DR TOTAL (IV) | 165 455.00 | 155 155.00 | | 165 455.00 |
DV Miscellaneous Loans and Financial Debts (4) | 623.00 | | | 623.00 |
DX Trade payables and related accounts | 383 943.00 | 1 045 556.00 | | 383 943.00 |
DY Tax and social security liabilities | 1 838 745.00 | 1 573 162.00 | | 1 838 745.00 |
EA Other liabilities | 2 819 793.00 | 2 736 421.00 | | 2 819 793.00 |
EC TOTAL (IV) | 5 043 104.00 | 5 355 139.00 | | 5 043 104.00 |
EE Grand total (I to V) | 10 273 867.00 | 10 004 773.00 | | 10 273 867.00 |
EG Accrued income and payables due within one year | 5 043 104.00 | 5 355 139.00 | | 5 043 104.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FG Production sold - services | | | 8 515 354.00 | |
FJ Net sales | | | 8 515 354.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 71.00 | |
FR Total operating income (I) | | | 8 515 424.00 | |
FW Other purchases and external expenses | | | 1 781 146.00 | |
FX Taxes, duties, and similar payments | | | 213 997.00 | |
FY Salaries and Wages | | | 3 742 914.00 | |
FZ Social Security Contributions | | | 1 597 534.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 877.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 228 351.00 | |
GE Other Expenses | | | 67 260.00 | |
GF Total Operating Expenses (II) | | | 7 636 079.00 | |
GG - OPERATING RESULT (I - II) | | | 879 345.00 | |
GK Income from other securities and fixed asset receivables | | | 30 117.00 | |
GM Reversals of provisions and transfers of expenses | | | 23 155.00 | |
GN Positive exchange differences | | | 14 415.00 | |
GP Total financial income (V) | | | 67 687.00 | |
GQ Financial allocations to depreciation and provisions | | | 33 455.00 | |
GR Interest and similar expenses | | | 23 877.00 | |
GS Negative differences of foreign exchange | | | 7 952.00 | |
GU Total financial expenses (VI) | | | 65 285.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 402.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 881 747.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 70 606.00 | | | 70 606.00 |
HD Total exceptional income (VII) | 70 606.00 | | | 70 606.00 |
HE Exceptional expenses on management operations | 569.00 | 287.00 | | 569.00 |
HH Total exceptional expenses (VIII) | 569.00 | 287.00 | | 569.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 70 037.00 | -287.00 | | 70 037.00 |
HJ Employee participation in company results | 89 018.00 | 79 217.00 | | 89 018.00 |
HK Income tax | 291 940.00 | 267 213.00 | | 291 940.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 653 717.00 | 7 919 514.00 | | 8 653 717.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 082 890.00 | 7 406 366.00 | | 8 082 890.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 570 828.00 | 513 148.00 | | 570 828.00 |
HQ References: Real Estate Leasing | | 454.00 | | |
| |
| 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 | 1 397 406.00 | | | 1 397 406.00 |
I3 DECREASES Total Financial Fixed Assets | | | 36 807.00 | |
I4 DECREASES Grand Total | | | 1 397 406.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 360 599.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 360 599.00 | | | 1 360 599.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 36 807.00 | | | 36 807.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 877.00 | | | 4 877.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 877.00 | | | 4 877.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4T Provisions for foreign exchange losses | | | | |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 155 155.00 | 33 455.00 | 23 155.00 | 155 155.00 |
7C Grand total | 155 155.00 | 33 455.00 | 23 155.00 | 155 155.00 |
UG - Financial | | 33 455.00 | 23 155.00 | |
| |
| 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 | 383 943.00 | 383 943.00 | | 383 943.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 820 416.00 | 2 820 416.00 | | 2 820 416.00 |
UT Other financial assets | 36 807.00 | | | 36 807.00 |
UX Other trade receivables | 1 437 312.00 | | | 1 437 312.00 |
VP Miscellaneous | 7 516 918.00 | | | 7 516 918.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 838 745.00 | 1 838 745.00 | | 1 838 745.00 |
VS Prepaid expenses | 1 201 593.00 | | | 1 201 593.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 192 630.00 | 10 155 822.00 | 36 807.00 | 10 192 630.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 043 104.00 | 5 043 104.00 | | 5 043 104.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 41.00 | | | 41.00 |
