| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 19 980.00 | 19 366.00 | 614.00 | 19 980.00 |
AT Other tangible assets | 19 158.00 | 13 728.00 | 5 430.00 | 19 158.00 |
BD Other fixed assets | 19 366.00 | | 19 366.00 | 19 366.00 |
BH Other financial assets | 2 343.00 | | 2 343.00 | 2 343.00 |
BJ TOTAL (I) | 61 147.00 | 33 094.00 | 28 053.00 | 61 147.00 |
BX Customers and related accounts | 78 382.00 | | 78 382.00 | 78 382.00 |
BZ Other receivables | 9 194.00 | | 9 194.00 | 9 194.00 |
CF Cash and cash equivalents | 55 381.00 | | 55 381.00 | 55 381.00 |
CH Prepaid expenses | 9 701.00 | | 9 701.00 | 9 701.00 |
CJ TOTAL (II) | 152 657.00 | | 152 657.00 | 152 657.00 |
CO Grand total (0 to V) | 213 804.00 | 33 094.00 | 180 710.00 | 213 804.00 |
CS Evaluated investments - equity method | 300.00 | | 300.00 | 300.00 |
| |
| 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) | 20 000.00 | 20 000.00 | | 20 000.00 |
DE Statutory or contractual reserves | 7 552.00 | 615.00 | | 7 552.00 |
DG Other reserves | 14 482.00 | 14 482.00 | | 14 482.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 497.00 | 13 782.00 | | 10 497.00 |
DL TOTAL (I) | 72 531.00 | 68 879.00 | | 72 531.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 551.00 | 2 735.00 | | 1 551.00 |
DX Trade payables and related accounts | 21 959.00 | 12 616.00 | | 21 959.00 |
DY Tax and social security liabilities | 83 284.00 | 80 140.00 | | 83 284.00 |
EA Other liabilities | 1 386.00 | 17 772.00 | | 1 386.00 |
EC TOTAL (IV) | 108 180.00 | 113 263.00 | | 108 180.00 |
EE Grand total (I to V) | 180 710.00 | 182 143.00 | | 180 710.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 471 136.00 | |
FJ Net sales | | | 471 136.00 | |
FQ Other income | | | 26 568.00 | |
FR Total operating income (I) | | | 497 705.00 | |
FW Other purchases and external expenses | | | 81 679.00 | |
FX Taxes, duties, and similar payments | | | 11 672.00 | |
FY Salaries and Wages | | | 260 222.00 | |
FZ Social Security Contributions | | | 126 432.00 | |
GB Operating Expenses - Provisions | | | 1 896.00 | |
GE Other Expenses | | | 534.00 | |
GF Total Operating Expenses (II) | | | 482 433.00 | |
GG - OPERATING RESULT (I - II) | | | 15 271.00 | |
GP Total financial income (V) | | | 685.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 685.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 956.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 192.00 | 2 319.00 | | 192.00 |
HH Total exceptional expenses (VIII) | 151.00 | | | 151.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 41.00 | 2 319.00 | | 41.00 |
HJ Employee participation in company results | 5 500.00 | | | 5 500.00 |
HL TOTAL REVENUE (I + III + V + VII) | 498 582.00 | 407 448.00 | | 498 582.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 488 084.00 | 393 665.00 | | 488 084.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 497.00 | 13 782.00 | | 10 497.00 |
| |
| 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 | 43 881.00 | | | 43 881.00 |
I3 DECREASES Total Financial Fixed Assets | | | 22 009.00 | |
I4 DECREASES Grand Total | | | 61 147.00 | |
IO DECREASES Total including other intangible assets | | | 19 980.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 19 158.00 | |
KD ACQUISITIONS Total including other intangible assets | 19 980.00 | | | 19 980.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 274.00 | | | 13 274.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 627.00 | | | 10 627.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 31 198.00 | 1 896.00 | 33 094.00 | 31 198.00 |
PE DEPRECIATION Total including other intangible assets | 19 077.00 | 289.00 | 19 366.00 | 19 077.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 121.00 | 1 607.00 | 13 728.00 | 12 121.00 |
| |
| 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 | 21 959.00 | 21 959.00 | | 21 959.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 337.00 | 6 337.00 | | 6 337.00 |
UT Other financial assets | 2 343.00 | | | 2 343.00 |
UX Other trade receivables | 78 382.00 | | | 78 382.00 |
VP Miscellaneous | 9 194.00 | | | 9 194.00 |
VQ Other Taxes, Duties, and Similar Debts | 79 884.00 | 79 884.00 | | 79 884.00 |
VS Prepaid expenses | 9 701.00 | | | 9 701.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 99 619.00 | 97 277.00 | 2 343.00 | 99 619.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 108 180.00 | 108 180.00 | | 108 180.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YZ Total deductible VAT on goods and services | 5.00 | 6.00 | | 5.00 |
ZE Dividends | 810.00 | | | 810.00 |
