| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 18 946.00 | 17 289.00 | 1 657.00 | 18 946.00 |
AT Other tangible assets | 204 005.00 | 154 513.00 | 49 491.00 | 204 005.00 |
BH Other financial assets | 18 555.00 | | 18 555.00 | 18 555.00 |
BJ TOTAL (I) | 241 505.00 | 171 803.00 | 69 703.00 | 241 505.00 |
BV Advances and down payments on orders | 738.00 | | 738.00 | 738.00 |
BX Customers and related accounts | 1 025 045.00 | 4 500.00 | 1 020 545.00 | 1 025 045.00 |
BZ Other receivables | 491 536.00 | | 491 536.00 | 491 536.00 |
CF Cash and cash equivalents | 293 349.00 | | 293 349.00 | 293 349.00 |
CH Prepaid expenses | 4 685.00 | | 4 685.00 | 4 685.00 |
CJ TOTAL (II) | 1 815 353.00 | 4 500.00 | 1 810 853.00 | 1 815 353.00 |
CO Grand total (0 to V) | 2 056 858.00 | 176 303.00 | 1 880 555.00 | 2 056 858.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 730 000.00 | 730 000.00 | | 730 000.00 |
DD Legal reserve (1) | 73 000.00 | 73 000.00 | | 73 000.00 |
DG Other reserves | 407 327.00 | 346 672.00 | | 407 327.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 77 137.00 | 60 655.00 | | 77 137.00 |
DL TOTAL (I) | 1 287 464.00 | 1 210 327.00 | | 1 287 464.00 |
DP Provisions for Risks | 40 791.00 | 30 906.00 | | 40 791.00 |
DQ Provisions for Expenses | 8 205.00 | 8 205.00 | | 8 205.00 |
DR TOTAL (IV) | 48 996.00 | 39 111.00 | | 48 996.00 |
DX Trade payables and related accounts | 87 758.00 | 72 682.00 | | 87 758.00 |
DY Tax and social security liabilities | 444 994.00 | 240 780.00 | | 444 994.00 |
EA Other liabilities | 11 344.00 | 11 344.00 | | 11 344.00 |
EC TOTAL (IV) | 544 095.00 | 324 806.00 | | 544 095.00 |
EE Grand total (I to V) | 1 880 555.00 | 1 574 244.00 | | 1 880 555.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 2 842 782.00 | 2 842 782.00 | |
FJ Net sales | | 2 842 782.00 | 2 842 782.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 309.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 2 847 090.00 | |
FS Purchases of goods (including customs duties) | | | 84 685.00 | |
FW Other purchases and external expenses | | | 694 409.00 | |
FX Taxes, duties, and similar payments | | | 72 660.00 | |
FY Salaries and Wages | | | 1 322 149.00 | |
FZ Social Security Contributions | | | 563 390.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 18 371.00 | |
GE Other Expenses | | | 3 420.00 | |
GF Total Operating Expenses (II) | | | 2 759 083.00 | |
GG - OPERATING RESULT (I - II) | | | 88 007.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | | |
GS Negative differences of foreign exchange | | | 734.00 | |
GU Total financial expenses (VI) | | | 734.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -734.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 87 273.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 30 906.00 | 27 814.00 | | 30 906.00 |
HD Total exceptional income (VII) | 30 906.00 | 27 814.00 | | 30 906.00 |
HE Exceptional expenses on management operations | 251.00 | 122.00 | | 251.00 |
HG Exceptional depreciation and provisions | 40 791.00 | 30 906.00 | | 40 791.00 |
HH Total exceptional expenses (VIII) | 41 042.00 | 31 028.00 | | 41 042.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10 136.00 | -3 214.00 | | -10 136.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 877 996.00 | 2 485 207.00 | | 2 877 996.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 800 859.00 | 2 424 553.00 | | 2 800 859.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 77 137.00 | 60 655.00 | | 77 137.00 |
| |
| 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 | 216 876.00 | | 24 629.00 | 216 876.00 |
I3 DECREASES Total Financial Fixed Assets | | | 18 555.00 | |
I4 DECREASES Grand Total | | | 241 505.00 | |
IO DECREASES Total including other intangible assets | | | 18 946.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 204 005.00 | |
KD ACQUISITIONS Total including other intangible assets | 9 006.00 | | 9 940.00 | 9 006.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 189 693.00 | | 14 312.00 | 189 693.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 18 178.00 | | 377.00 | 18 178.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 153 432.00 | 18 371.00 | | 153 432.00 |
PE DEPRECIATION Total including other intangible assets | 7 925.00 | 9 365.00 | | 7 925.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 145 507.00 | 9 006.00 | | 145 507.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5B Provisions for taxes | | | | |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 39 111.00 | 40 791.00 | 30 906.00 | 39 111.00 |
6T Receivables | 4 500.00 | | | 4 500.00 |
7B Total provisions for depreciation | 4 500.00 | | | 4 500.00 |
7C Grand total | 43 611.00 | 40 791.00 | 30 906.00 | 43 611.00 |
| |
| 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 | 87 758.00 | 87 758.00 | | 87 758.00 |
8C Staff and Related Accounts | 243 963.00 | 243 963.00 | | 243 963.00 |
8D Social Security and Other Social Organizations | 169 518.00 | 169 518.00 | | 169 518.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 344.00 | 11 344.00 | | 11 344.00 |
UT Other financial assets | 18 555.00 | | | 18 555.00 |
UX Other trade receivables | 1 025 045.00 | | | 1 025 045.00 |
UY Staff and related accounts | 4 957.00 | | | 4 957.00 |
VB VAT | 415 777.00 | | | 415 777.00 |
VM Income taxes | 35 611.00 | | | 35 611.00 |
VN Other taxes, similar payments | 29.00 | | | 29.00 |
VQ Other Taxes, Duties, and Similar Debts | 29 975.00 | 29 975.00 | | 29 975.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 35 162.00 | | | 35 162.00 |
VS Prepaid expenses | 4 685.00 | | | 4 685.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 539 820.00 | 1 521 265.00 | 18 555.00 | 1 539 820.00 |
VW VAT | 1 538.00 | 1 538.00 | | 1 538.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 544 095.00 | 544 095.00 | | 544 095.00 |
