| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 21 542.00 | 200.00 | 21 342.00 | 21 542.00 |
AT Other tangible assets | 93 604.00 | 83 566.00 | 10 038.00 | 93 604.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 187 104.00 | 83 766.00 | 103 338.00 | 187 104.00 |
BL Raw materials, supplies | 3 011.00 | | 3 011.00 | 3 011.00 |
BX Customers and related accounts | 422 669.00 | 54 094.00 | 368 575.00 | 422 669.00 |
BZ Other receivables | 100 026.00 | | 100 026.00 | 100 026.00 |
CD Marketable securities | 815.00 | | 815.00 | 815.00 |
CF Cash and cash equivalents | 40 071.00 | | 40 071.00 | 40 071.00 |
CH Prepaid expenses | 9 936.00 | | 9 936.00 | 9 936.00 |
CJ TOTAL (II) | 576 531.00 | 54 094.00 | 522 437.00 | 576 531.00 |
CO Grand total (0 to V) | 763 635.00 | 137 860.00 | 625 775.00 | 763 635.00 |
CP Shares due in less than one year | 30.00 | | | 30.00 |
CU Other investments | 71 926.00 | | 71 926.00 | 71 926.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DG Other reserves | 55 357.00 | 37 371.00 | | 55 357.00 |
DH Retained earnings | 5 000.00 | 5 000.00 | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 311.00 | 17 986.00 | | 8 311.00 |
DL TOTAL (I) | 118 669.00 | 110 357.00 | | 118 669.00 |
DQ Provisions for Expenses | 18 240.00 | 13 240.00 | | 18 240.00 |
DR TOTAL (IV) | 18 240.00 | 13 240.00 | | 18 240.00 |
DU Loans and Debts from Credit Institutions (3) | | 5 655.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 1 657.00 | 1 454.00 | | 1 657.00 |
DX Trade payables and related accounts | 286 547.00 | 259 008.00 | | 286 547.00 |
DY Tax and social security liabilities | 184 633.00 | 164 979.00 | | 184 633.00 |
EA Other liabilities | 16 027.00 | 21 048.00 | | 16 027.00 |
EC TOTAL (IV) | 488 865.00 | 452 147.00 | | 488 865.00 |
EE Grand total (I to V) | 625 775.00 | 575 744.00 | | 625 775.00 |
EG Accrued income and payables due within one year | 488 865.00 | 452 146.00 | | 488 865.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 151.00 | | 151.00 | 151.00 |
FD Production sold - goods | -8 268.00 | | -8 268.00 | -8 268.00 |
FG Production sold - services | 883 317.00 | | 883 317.00 | 883 317.00 |
FJ Net sales | 875 200.00 | | 875 200.00 | 875 200.00 |
FO Operating subsidies | | | 2 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 80 637.00 | |
FQ Other income | | | 2 960.00 | |
FR Total operating income (I) | | | 960 798.00 | |
FS Purchases of goods (including customs duties) | | | 254.00 | |
FU Purchases of raw materials and other supplies | | | 169.00 | |
FW Other purchases and external expenses | | | 201 857.00 | |
FX Taxes, duties, and similar payments | | | 6 945.00 | |
FY Salaries and Wages | | | 476 759.00 | |
FZ Social Security Contributions | | | 184 057.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 109.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 72 334.00 | |
GE Other Expenses | | | 7 223.00 | |
GF Total Operating Expenses (II) | | | 952 712.00 | |
GG - OPERATING RESULT (I - II) | | | 8 086.00 | |
GL Other interest and similar income | | | 25.00 | |
GP Total financial income (V) | | | 25.00 | |
GR Interest and similar expenses | | | 23.00 | |
GU Total financial expenses (VI) | | | 23.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 087.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 335.00 | 987.00 | | 335.00 |
HD Total exceptional income (VII) | 335.00 | 987.00 | | 335.00 |
HE Exceptional expenses on management operations | 111.00 | 46.00 | | 111.00 |
HH Total exceptional expenses (VIII) | 111.00 | 46.00 | | 111.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 224.00 | 941.00 | | 224.00 |
HL TOTAL REVENUE (I + III + V + VII) | 961 158.00 | 937 783.00 | | 961 158.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 952 846.00 | 919 797.00 | | 952 846.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 311.00 | 17 986.00 | | 8 311.00 |
HP References: Equipment leasing | 2 148.00 | 2 980.00 | | 2 148.00 |
| |
| 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 | 187 077.00 | | 26.00 | 187 077.00 |
I3 DECREASES Total Financial Fixed Assets | | | 71 956.00 | |
I4 DECREASES Grand Total | | | 187 103.00 | |
IO DECREASES Total including other intangible assets | | | 21 543.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 93 605.00 | |
KD ACQUISITIONS Total including other intangible assets | 21 543.00 | | | 21 543.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 93 605.00 | | | 93 605.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 71 930.00 | | 26.00 | 71 930.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 80 656.00 | 3 110.00 | | 80 656.00 |
PE DEPRECIATION Total including other intangible assets | 200.00 | | | 200.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 80 456.00 | 3 110.00 | | 80 456.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 13 240.00 | 18 240.00 | 13 240.00 | 13 240.00 |
6T Receivables | 49 791.00 | 54 094.00 | 49 791.00 | 49 791.00 |
7B Total provisions for depreciation | 49 791.00 | 54 094.00 | 49 791.00 | 49 791.00 |
7C Grand total | 63 031.00 | 72 334.00 | 63 031.00 | 63 031.00 |
UE of which provisions and reversals: - Operating | | 72 334.00 | 63 031.00 | |
| |
| 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 | 286 547.00 | 286 547.00 | | 286 547.00 |
8C Staff and Related Accounts | 33 274.00 | 33 274.00 | | 33 274.00 |
8D Social Security and Other Social Organizations | 62 738.00 | 62 738.00 | | 62 738.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16 028.00 | 16 028.00 | | 16 028.00 |
UT Other financial assets | 30.00 | 30.00 | | 30.00 |
UX Other trade receivables | 422 670.00 | | | 422 670.00 |
UY Staff and related accounts | 1 984.00 | | | 1 984.00 |
VB VAT | 49 279.00 | | | 49 279.00 |
VI Group and Associates | 1 658.00 | 1 658.00 | | 1 658.00 |
VM Income taxes | 17 856.00 | | | 17 856.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 253.00 | 6 253.00 | | 6 253.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 30 907.00 | | | 30 907.00 |
VS Prepaid expenses | 9 937.00 | | | 9 937.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 532 664.00 | 532 664.00 | | 532 664.00 |
VW VAT | 82 368.00 | 82 368.00 | | 82 368.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 488 866.00 | 488 866.00 | | 488 866.00 |
