| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 303 374.00 | | 303 374.00 | 303 374.00 |
AR Technical installations, industrial equipment and tools | 88 289.00 | 87 911.00 | 378.00 | 88 289.00 |
AT Other tangible assets | 388 688.00 | 215 112.00 | 173 576.00 | 388 688.00 |
BD Other fixed assets | 8 232.00 | | 8 232.00 | 8 232.00 |
BH Other financial assets | 15 695.00 | | 15 695.00 | 15 695.00 |
BJ TOTAL (I) | 804 277.00 | 303 022.00 | 501 255.00 | 804 277.00 |
BL Raw materials, supplies | 4 012.00 | | 4 012.00 | 4 012.00 |
BT Goods | 12 147.00 | | 12 147.00 | 12 147.00 |
BV Advances and down payments on orders | 8 944.00 | | 8 944.00 | 8 944.00 |
BX Customers and related accounts | 53 490.00 | | 53 490.00 | 53 490.00 |
BZ Other receivables | 648 937.00 | | 648 937.00 | 648 937.00 |
CF Cash and cash equivalents | 167 687.00 | | 167 687.00 | 167 687.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 895 217.00 | | 895 217.00 | 895 217.00 |
CO Grand total (0 to V) | 1 699 494.00 | 303 022.00 | 1 396 472.00 | 1 699 494.00 |
CP Shares due in less than one year | 15 695.00 | | | 15 695.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 39 000.00 | 39 000.00 | | 39 000.00 |
DD Legal reserve (1) | 3 900.00 | 3 900.00 | | 3 900.00 |
DH Retained earnings | 824 901.00 | 780 210.00 | | 824 901.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 115 020.00 | 44 691.00 | | 115 020.00 |
DJ Investment subsidies | 20 389.00 | 23 782.00 | | 20 389.00 |
DL TOTAL (I) | 1 003 211.00 | 891 584.00 | | 1 003 211.00 |
DP Provisions for Risks | 29 513.00 | 19 378.00 | | 29 513.00 |
DR TOTAL (IV) | 29 513.00 | 19 378.00 | | 29 513.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 989.00 | 6 977.00 | | 6 989.00 |
DX Trade payables and related accounts | 237 964.00 | 216 113.00 | | 237 964.00 |
DY Tax and social security liabilities | 107 036.00 | 88 987.00 | | 107 036.00 |
EA Other liabilities | 11 758.00 | 11 758.00 | | 11 758.00 |
EC TOTAL (IV) | 363 748.00 | 323 836.00 | | 363 748.00 |
EE Grand total (I to V) | 1 396 472.00 | 1 234 798.00 | | 1 396 472.00 |
EG Accrued income and payables due within one year | 363 748.00 | 323 836.00 | | 363 748.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 878 060.00 | | 1 878 060.00 | 1 878 060.00 |
FJ Net sales | 1 878 060.00 | | 1 878 060.00 | 1 878 060.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 25 899.00 | |
FQ Other income | | | 26.00 | |
FR Total operating income (I) | | | 1 903 985.00 | |
FS Purchases of goods (including customs duties) | | | 1 248 200.00 | |
FT Inventory change (goods) | | | 2 357.00 | |
FU Purchases of raw materials and other supplies | | | 9 379.00 | |
FV Inventory change (raw materials and supplies) | | | -328.00 | |
FW Other purchases and external expenses | | | 137 325.00 | |
FX Taxes, duties, and similar payments | | | 14 402.00 | |
FY Salaries and Wages | | | 264 689.00 | |
FZ Social Security Contributions | | | 33 711.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 24 977.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 29 513.00 | |
GE Other Expenses | | | 27.00 | |
GF Total Operating Expenses (II) | | | 1 764 252.00 | |
GG - OPERATING RESULT (I - II) | | | 139 734.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 139 734.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 6 521.00 | 2 348.00 | | 6 521.00 |
HB Exceptional income from capital transactions | 3 393.00 | 3 393.00 | | 3 393.00 |
HD Total exceptional income (VII) | 3 393.00 | 3 393.00 | | 3 393.00 |
HE Exceptional expenses on management operations | 581.00 | 642.00 | | 581.00 |
HH Total exceptional expenses (VIII) | 581.00 | 642.00 | | 581.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 812.00 | 2 751.00 | | 2 812.00 |
HK Income tax | 27 526.00 | 5 398.00 | | 27 526.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 907 379.00 | 1 902 238.00 | | 1 907 379.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 792 359.00 | 1 857 546.00 | | 1 792 359.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 115 020.00 | 44 691.00 | | 115 020.00 |
| |
| 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 | 796 277.00 | | 8 000.00 | 796 277.00 |
I3 DECREASES Total Financial Fixed Assets | | | 23 928.00 | |
I4 DECREASES Grand Total | | | 804 277.00 | |
IO DECREASES Total including other intangible assets | | | 303 374.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 476 976.00 | |
KD ACQUISITIONS Total including other intangible assets | 303 374.00 | | | 303 374.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 468 976.00 | | 8 000.00 | 468 976.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 23 928.00 | | | 23 928.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 278 045.00 | 24 977.00 | | 278 045.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 278 045.00 | 24 977.00 | | 278 045.00 |
| |
| 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 | 19 378.00 | 29 513.00 | 19 378.00 | 19 378.00 |
7C Grand total | 19 378.00 | 29 513.00 | 19 378.00 | 19 378.00 |
UE of which provisions and reversals: - Operating | | 29 513.00 | 19 378.00 | |
| |
| 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 | 237 964.00 | 237 964.00 | | 237 964.00 |
8C Staff and Related Accounts | 74 229.00 | 74 229.00 | | 74 229.00 |
8D Social Security and Other Social Organizations | 28 509.00 | 28 509.00 | | 28 509.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 758.00 | 11 758.00 | | 11 758.00 |
UT Other financial assets | 15 695.00 | 15 695.00 | | 15 695.00 |
UX Other trade receivables | 53 490.00 | | | 53 490.00 |
UY Staff and related accounts | 5 729.00 | | | 5 729.00 |
UZ Social Security, other social security organizations | 15 456.00 | | | 15 456.00 |
VB VAT | 29 667.00 | | | 29 667.00 |
VI Group and Associates | 6 989.00 | 6 989.00 | | 6 989.00 |
VM Income taxes | 5 650.00 | | | 5 650.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 592 435.00 | | | 592 435.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 718 122.00 | 718 122.00 | | 718 122.00 |
VW VAT | 4 298.00 | 4 298.00 | | 4 298.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 363 748.00 | 363 748.00 | | 363 748.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 12 233.00 | 11 866.00 | | 12 233.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 22 879.00 | 22 687.00 | | 22 879.00 |
ST Other accounts | 22 505.00 | 25 775.00 | | 22 505.00 |
XQ Rental, rental and co-ownership charges | 91 941.00 | 87 669.00 | | 91 941.00 |
YW Business tax | 2 169.00 | 2 694.00 | | 2 169.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 14 402.00 | 14 560.00 | | 14 402.00 |
YY Amount of VAT collected | 123 354.00 | 125 381.00 | | 123 354.00 |
YZ Total deductible VAT on goods and services | 132 291.00 | 105 238.00 | | 132 291.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 137 325.00 | 136 132.00 | | 137 325.00 |
