| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 74 000.00 | | 74 000.00 | 74 000.00 |
AJ Other Intangible Assets | 537.00 | 537.00 | | 537.00 |
AT Other tangible assets | 67 381.00 | 63 342.00 | 4 039.00 | 67 381.00 |
BD Other fixed assets | 146.00 | | 146.00 | 146.00 |
BH Other financial assets | 317.00 | | 317.00 | 317.00 |
BJ TOTAL (I) | 142 382.00 | 63 879.00 | 78 503.00 | 142 382.00 |
BP Services in progress | 3 048.00 | | 3 048.00 | 3 048.00 |
BV Advances and down payments on orders | 3 000.00 | | 3 000.00 | 3 000.00 |
BX Customers and related accounts | 169 759.00 | | 169 759.00 | 169 759.00 |
BZ Other receivables | 13 659.00 | | 13 659.00 | 13 659.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 3 041.00 | | 3 041.00 | 3 041.00 |
CJ TOTAL (II) | 192 506.00 | | 192 506.00 | 192 506.00 |
CO Grand total (0 to V) | 334 888.00 | 63 879.00 | 271 009.00 | 334 888.00 |
CP Shares due in less than one year | 317.00 | | | 317.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 44 000.00 | 44 000.00 | | 44 000.00 |
DD Legal reserve (1) | 4 400.00 | 4 400.00 | | 4 400.00 |
DG Other reserves | 23 455.00 | 19 794.00 | | 23 455.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 867.00 | 3 661.00 | | 15 867.00 |
DL TOTAL (I) | 87 722.00 | 71 855.00 | | 87 722.00 |
DU Loans and Debts from Credit Institutions (3) | 21 652.00 | 8 581.00 | | 21 652.00 |
DV Miscellaneous Loans and Financial Debts (4) | 75.00 | 1 214.00 | | 75.00 |
DW Advances and down payments received on current orders | | 792.00 | | |
DX Trade payables and related accounts | 43 194.00 | 35 478.00 | | 43 194.00 |
DY Tax and social security liabilities | 116 880.00 | 161 621.00 | | 116 880.00 |
EA Other liabilities | 1 488.00 | 14 693.00 | | 1 488.00 |
EC TOTAL (IV) | 183 287.00 | 222 379.00 | | 183 287.00 |
EE Grand total (I to V) | 271 009.00 | 294 234.00 | | 271 009.00 |
EG Accrued income and payables due within one year | 178 292.00 | 222 379.00 | | 178 292.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 482 565.00 | | 482 565.00 | 482 565.00 |
FJ Net sales | 482 565.00 | | 482 565.00 | 482 565.00 |
FM Inventory production | | | -19 083.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 879.00 | |
FQ Other income | | | 49.00 | |
FR Total operating income (I) | | | 466 410.00 | |
FW Other purchases and external expenses | | | 126 283.00 | |
FX Taxes, duties, and similar payments | | | 8 534.00 | |
FY Salaries and Wages | | | 225 862.00 | |
FZ Social Security Contributions | | | 69 951.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 253.00 | |
GE Other Expenses | | | 589.00 | |
GF Total Operating Expenses (II) | | | 432 472.00 | |
GG - OPERATING RESULT (I - II) | | | 33 938.00 | |
GK Income from other securities and fixed asset receivables | | | 2.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 2 132.00 | |
GU Total financial expenses (VI) | | | 2 192.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 190.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 749.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3 956.00 | 4 949.00 | | 3 956.00 |
HD Total exceptional income (VII) | 3 956.00 | 4 949.00 | | 3 956.00 |
HE Exceptional expenses on management operations | 15 403.00 | 6 353.00 | | 15 403.00 |
HH Total exceptional expenses (VIII) | 15 403.00 | 6 353.00 | | 15 403.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -11 447.00 | -1 404.00 | | -11 447.00 |
HK Income tax | 4 435.00 | | | 4 435.00 |
HL TOTAL REVENUE (I + III + V + VII) | 470 369.00 | 416 457.00 | | 470 369.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 454 502.00 | 412 796.00 | | 454 502.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 867.00 | 3 661.00 | | 15 867.00 |
| |
| 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 | 138 415.00 | | 3 966.00 | 138 415.00 |
I3 DECREASES Total Financial Fixed Assets | | | 464.00 | |
I4 DECREASES Grand Total | | | 142 382.00 | |
IO DECREASES Total including other intangible assets | | | 74 537.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 67 381.00 | |
KD ACQUISITIONS Total including other intangible assets | 74 537.00 | | | 74 537.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 63 416.00 | | 3 965.00 | 63 416.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 462.00 | | 2.00 | 462.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 62 626.00 | 1 253.00 | | 62 626.00 |
PE DEPRECIATION Total including other intangible assets | 537.00 | | | 537.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 62 089.00 | 1 253.00 | | 62 089.00 |
| |
| 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 | 43 194.00 | 43 194.00 | | 43 194.00 |
8C Staff and Related Accounts | 19 115.00 | 19 115.00 | | 19 115.00 |
8D Social Security and Other Social Organizations | 58 489.00 | 58 489.00 | | 58 489.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 488.00 | 1 488.00 | | 1 488.00 |
UT Other financial assets | 317.00 | 317.00 | | 317.00 |
UX Other trade receivables | 169 759.00 | | | 169 759.00 |
VB VAT | 4 735.00 | | | 4 735.00 |
VG Loans with a maturity of up to one year at origin | 14 252.00 | 14 252.00 | | 14 252.00 |
VH Loans with a maturity of more than one year at origin | 7 400.00 | 2 404.00 | 4 996.00 | 7 400.00 |
VI Group and Associates | 75.00 | 75.00 | | 75.00 |
VJ Loans taken out during the year | 7 400.00 | | | 7 400.00 |
VM Income taxes | 8 646.00 | | | 8 646.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 444.00 | 2 444.00 | | 2 444.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 277.00 | | | 277.00 |
VS Prepaid expenses | 3 041.00 | | | 3 041.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 186 775.00 | 186 775.00 | | 186 775.00 |
VW VAT | 36 832.00 | 36 832.00 | | 36 832.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 183 287.00 | 178 292.00 | 4 996.00 | 183 287.00 |
