| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 489 000.00 | | 489 000.00 | 489 000.00 |
AR Technical installations, industrial equipment and tools | 98 320.00 | 90 336.00 | 7 985.00 | 98 320.00 |
AT Other tangible assets | 44 904.00 | 38 586.00 | 6 317.00 | 44 904.00 |
BH Other financial assets | 3 460.00 | | 3 460.00 | 3 460.00 |
BJ TOTAL (I) | 635 684.00 | 128 922.00 | 506 762.00 | 635 684.00 |
BX Customers and related accounts | 80 742.00 | 6 370.00 | 74 372.00 | 80 742.00 |
BZ Other receivables | 10 168.00 | | 10 168.00 | 10 168.00 |
CF Cash and cash equivalents | 85 004.00 | | 85 004.00 | 85 004.00 |
CH Prepaid expenses | 2 635.00 | | 2 635.00 | 2 635.00 |
CJ TOTAL (II) | 178 550.00 | 6 370.00 | 172 180.00 | 178 550.00 |
CO Grand total (0 to V) | 814 234.00 | 135 292.00 | 678 942.00 | 814 234.00 |
CP Shares due in less than one year | 3 460.00 | | | 3 460.00 |
| |
| 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 |
DH Retained earnings | 524 042.00 | 495 496.00 | | 524 042.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 027.00 | 28 546.00 | | 25 027.00 |
DL TOTAL (I) | 571 069.00 | 546 042.00 | | 571 069.00 |
DV Miscellaneous Loans and Financial Debts (4) | 45 330.00 | 60 860.00 | | 45 330.00 |
DX Trade payables and related accounts | 14 515.00 | 10 618.00 | | 14 515.00 |
DY Tax and social security liabilities | 47 144.00 | 35 556.00 | | 47 144.00 |
EA Other liabilities | 885.00 | 4 229.00 | | 885.00 |
EC TOTAL (IV) | 107 873.00 | 111 263.00 | | 107 873.00 |
EE Grand total (I to V) | 678 942.00 | 657 304.00 | | 678 942.00 |
EG Accrued income and payables due within one year | 107 873.00 | 111 263.00 | | 107 873.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 541 413.00 | | 1 541 413.00 | 1 541 413.00 |
FJ Net sales | 1 541 413.00 | | 1 541 413.00 | 1 541 413.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 686.00 | |
FR Total operating income (I) | | | 1 546 099.00 | |
FU Purchases of raw materials and other supplies | | | 7 910.00 | |
FW Other purchases and external expenses | | | 222 153.00 | |
FX Taxes, duties, and similar payments | | | 97 927.00 | |
FY Salaries and Wages | | | 901 109.00 | |
FZ Social Security Contributions | | | 275 974.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 465.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GF Total Operating Expenses (II) | | | 1 512 539.00 | |
GG - OPERATING RESULT (I - II) | | | 33 560.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 560.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 276.00 | 958.00 | | 1 276.00 |
HA Exceptional income from management transactions | 3 968.00 | 2 698.00 | | 3 968.00 |
HD Total exceptional income (VII) | 3 968.00 | 2 698.00 | | 3 968.00 |
HE Exceptional expenses on management operations | 8 690.00 | 6 963.00 | | 8 690.00 |
HH Total exceptional expenses (VIII) | 8 690.00 | 6 963.00 | | 8 690.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 722.00 | -4 265.00 | | -4 722.00 |
HK Income tax | 3 811.00 | 4 620.00 | | 3 811.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 550 067.00 | 1 458 627.00 | | 1 550 067.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 525 040.00 | 1 430 082.00 | | 1 525 040.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 027.00 | 28 546.00 | | 25 027.00 |
| |
| 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 | 629 288.00 | | 9 845.00 | 629 288.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 460.00 | |
I4 DECREASES Grand Total | | 3 449.00 | 635 684.00 | |
IO DECREASES Total including other intangible assets | | | 489 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 3 449.00 | 143 224.00 | |
KD ACQUISITIONS Total including other intangible assets | 489 000.00 | | | 489 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 136 828.00 | | 9 845.00 | 136 828.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 460.00 | | | 3 460.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 124 905.00 | 7 465.00 | 3 449.00 | 124 905.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 124 905.00 | 7 465.00 | 3 449.00 | 124 905.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 9 780.00 | | 3 410.00 | 9 780.00 |
7B Total provisions for depreciation | 9 780.00 | | 3 410.00 | 9 780.00 |
7C Grand total | 9 780.00 | | 3 410.00 | 9 780.00 |
UE of which provisions and reversals: - Operating | | | 3 410.00 | |
| |
| 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 | 14 515.00 | 14 515.00 | | 14 515.00 |
8C Staff and Related Accounts | 9 545.00 | 9 545.00 | | 9 545.00 |
8D Social Security and Other Social Organizations | 32 266.00 | 32 266.00 | | 32 266.00 |
8K Other liabilities (including liabilities related to repo transactions) | 885.00 | 885.00 | | 885.00 |
UT Other financial assets | 3 460.00 | 3 460.00 | | 3 460.00 |
UX Other trade receivables | 72 042.00 | | | 72 042.00 |
UZ Social Security, other social security organizations | 4 334.00 | | | 4 334.00 |
VA Doubtful or disputed receivables | 8 700.00 | | | 8 700.00 |
VI Group and Associates | 45 330.00 | 45 330.00 | | 45 330.00 |
VM Income taxes | 4 239.00 | | | 4 239.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 332.00 | 5 332.00 | | 5 332.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 595.00 | | | 1 595.00 |
VS Prepaid expenses | 2 635.00 | | | 2 635.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 97 005.00 | 97 005.00 | | 97 005.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 107 873.00 | 107 873.00 | | 107 873.00 |
