| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 520.00 | 6 520.00 | | 6 520.00 |
AT Other tangible assets | 253 520.00 | 190 672.00 | 62 848.00 | 253 520.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BF Loans | 2 400.00 | | 2 400.00 | 2 400.00 |
BH Other financial assets | 6 709.00 | | 6 709.00 | 6 709.00 |
BJ TOTAL (I) | 269 164.00 | 197 192.00 | 71 972.00 | 269 164.00 |
BV Advances and down payments on orders | 23 762.00 | | 23 762.00 | 23 762.00 |
BX Customers and related accounts | 1 405 884.00 | 71 014.00 | 1 334 870.00 | 1 405 884.00 |
BZ Other receivables | 567 323.00 | | 567 323.00 | 567 323.00 |
CD Marketable securities | 200 000.00 | | 200 000.00 | 200 000.00 |
CF Cash and cash equivalents | 379 424.00 | | 379 424.00 | 379 424.00 |
CH Prepaid expenses | 17 752.00 | | 17 752.00 | 17 752.00 |
CJ TOTAL (II) | 2 594 145.00 | 71 014.00 | 2 523 131.00 | 2 594 145.00 |
CO Grand total (0 to V) | 2 863 309.00 | 268 206.00 | 2 595 103.00 | 2 863 309.00 |
CP Shares due in less than one year | 9 109.00 | | | 9 109.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DG Other reserves | 718 510.00 | 637 786.00 | | 718 510.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 99 822.00 | 80 724.00 | | 99 822.00 |
DL TOTAL (I) | 859 032.00 | 759 210.00 | | 859 032.00 |
DN Conditional advances | 106 000.00 | | | 106 000.00 |
DO TOTAL (II) | 106 000.00 | | | 106 000.00 |
DU Loans and Debts from Credit Institutions (3) | 3 670.00 | 20 374.00 | | 3 670.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 296.00 | 8 994.00 | | 9 296.00 |
DW Advances and down payments received on current orders | 8 397.00 | 7 437.00 | | 8 397.00 |
DX Trade payables and related accounts | 1 142 568.00 | 957 454.00 | | 1 142 568.00 |
DY Tax and social security liabilities | 433 916.00 | 318 197.00 | | 433 916.00 |
EA Other liabilities | 32 225.00 | 24 735.00 | | 32 225.00 |
EC TOTAL (IV) | 1 630 071.00 | 1 337 190.00 | | 1 630 071.00 |
EE Grand total (I to V) | 2 595 103.00 | 2 096 400.00 | | 2 595 103.00 |
EG Accrued income and payables due within one year | 1 621 674.00 | 1 326 932.00 | | 1 621 674.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 847.00 | 721.00 | | 847.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 341 387.00 | | 3 341 387.00 | 3 341 387.00 |
FJ Net sales | 3 341 387.00 | | 3 341 387.00 | 3 341 387.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 17 549.00 | |
FQ Other income | | | 232.00 | |
FR Total operating income (I) | | | 3 359 167.00 | |
FW Other purchases and external expenses | | | 2 236 441.00 | |
FX Taxes, duties, and similar payments | | | 22 891.00 | |
FY Salaries and Wages | | | 674 687.00 | |
FZ Social Security Contributions | | | 250 863.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 29 842.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 32 607.00 | |
GE Other Expenses | | | 1 076.00 | |
GF Total Operating Expenses (II) | | | 3 248 406.00 | |
GG - OPERATING RESULT (I - II) | | | 110 761.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 357.00 | |
GL Other interest and similar income | | | | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 4 357.00 | |
GR Interest and similar expenses | | | 121.00 | |
GU Total financial expenses (VI) | | | 121.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 236.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 114 997.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 17 549.00 | 35 332.00 | | 17 549.00 |
HA Exceptional income from management transactions | 393.00 | 26.00 | | 393.00 |
HD Total exceptional income (VII) | 393.00 | 26.00 | | 393.00 |
HE Exceptional expenses on management operations | 4 675.00 | 4 362.00 | | 4 675.00 |
HH Total exceptional expenses (VIII) | 4 675.00 | 4 362.00 | | 4 675.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 283.00 | -4 336.00 | | -4 283.00 |
HK Income tax | 10 893.00 | 9 879.00 | | 10 893.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 363 918.00 | 2 770 171.00 | | 3 363 918.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 264 096.00 | 2 689 447.00 | | 3 264 096.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 99 822.00 | 80 724.00 | | 99 822.00 |
HP References: Equipment leasing | | 5 464.00 | | |
| |
| 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 | 253 644.00 | | 17 581.00 | 253 644.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 159.00 | 9 124.00 | |
I4 DECREASES Grand Total | | 2 061.00 | 269 164.00 | |
IO DECREASES Total including other intangible assets | | 902.00 | 6 520.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 253 520.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 520.00 | | 902.00 | 6 520.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 239 159.00 | | 14 361.00 | 239 159.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 965.00 | | 2 318.00 | 7 965.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 167 350.00 | 29 842.00 | | 167 350.00 |
PE DEPRECIATION Total including other intangible assets | 6 406.00 | 113.00 | | 6 406.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 160 944.00 | 29 729.00 | | 160 944.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 38 407.00 | 32 607.00 | | 38 407.00 |
7B Total provisions for depreciation | 38 407.00 | 32 607.00 | | 38 407.00 |
7C Grand total | 38 407.00 | 32 607.00 | | 38 407.00 |
UE of which provisions and reversals: - Operating | | 32 607.00 | | |
| |
| 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 | 1 142 568.00 | 1 142 568.00 | | 1 142 568.00 |
8C Staff and Related Accounts | 49 375.00 | 49 375.00 | | 49 375.00 |
8D Social Security and Other Social Organizations | 70 490.00 | 70 490.00 | | 70 490.00 |
8K Other liabilities (including liabilities related to repo transactions) | 32 225.00 | 32 225.00 | | 32 225.00 |
UP Loans | 2 400.00 | 2 400.00 | | 2 400.00 |
UT Other financial assets | 6 709.00 | 6 709.00 | | 6 709.00 |
UX Other trade receivables | 1 323 347.00 | | | 1 323 347.00 |
UY Staff and related accounts | 461.00 | | | 461.00 |
UZ Social Security, other social security organizations | 304.00 | | | 304.00 |
VA Doubtful or disputed receivables | 82 537.00 | | | 82 537.00 |
VB VAT | 181 148.00 | | | 181 148.00 |
VC Group and associates | 289 869.00 | | | 289 869.00 |
VG Loans with a maturity of up to one year at origin | 847.00 | 847.00 | | 847.00 |
VH Loans with a maturity of more than one year at origin | 2 823.00 | 2 823.00 | | 2 823.00 |
VI Group and Associates | 9 296.00 | 9 296.00 | | 9 296.00 |
VK Loans repaid during the year | 16 819.00 | | | 16 819.00 |
VM Income taxes | 39 526.00 | | | 39 526.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 464.00 | 4 464.00 | | 4 464.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 56 016.00 | | | 56 016.00 |
VS Prepaid expenses | 17 752.00 | | | 17 752.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 000 068.00 | 2 000 068.00 | | 2 000 068.00 |
VW VAT | 309 588.00 | 309 588.00 | | 309 588.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 621 674.00 | 1 621 674.00 | | 1 621 674.00 |
