| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 120 761.00 | 4 777.00 | 115 984.00 | 120 761.00 |
AT Other tangible assets | 1 969.00 | 1 969.00 | | 1 969.00 |
BH Other financial assets | 390.00 | | 390.00 | 390.00 |
BJ TOTAL (I) | 123 120.00 | 6 746.00 | 116 374.00 | 123 120.00 |
BX Customers and related accounts | 107 558.00 | 9 735.00 | 97 823.00 | 107 558.00 |
BZ Other receivables | 17 334.00 | | 17 334.00 | 17 334.00 |
CD Marketable securities | 30 488.00 | | 30 488.00 | 30 488.00 |
CF Cash and cash equivalents | 30 478.00 | | 30 478.00 | 30 478.00 |
CH Prepaid expenses | 2 711.00 | | 2 711.00 | 2 711.00 |
CJ TOTAL (II) | 188 570.00 | 9 735.00 | 178 835.00 | 188 570.00 |
CO Grand total (0 to V) | 311 690.00 | 16 481.00 | 295 209.00 | 311 690.00 |
CR Shares due in more than one year | 14 584.00 | | | 14 584.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 75 000.00 | 75 000.00 | | 75 000.00 |
DD Legal reserve (1) | 7 500.00 | 7 500.00 | | 7 500.00 |
DG Other reserves | 46 494.00 | 36 341.00 | | 46 494.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 929.00 | 10 153.00 | | 12 929.00 |
DL TOTAL (I) | 141 923.00 | 128 994.00 | | 141 923.00 |
DU Loans and Debts from Credit Institutions (3) | 27 581.00 | 40 965.00 | | 27 581.00 |
DV Miscellaneous Loans and Financial Debts (4) | 160.00 | 282.00 | | 160.00 |
DX Trade payables and related accounts | 104 495.00 | 150 498.00 | | 104 495.00 |
DY Tax and social security liabilities | 21 049.00 | 28 286.00 | | 21 049.00 |
EC TOTAL (IV) | 153 286.00 | 220 032.00 | | 153 286.00 |
EE Grand total (I to V) | 295 209.00 | 349 026.00 | | 295 209.00 |
EG Accrued income and payables due within one year | 139 378.00 | 192 488.00 | | 139 378.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 361 485.00 | | 361 485.00 | 361 485.00 |
FJ Net sales | 361 485.00 | | 361 485.00 | 361 485.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 982.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 364 468.00 | |
FU Purchases of raw materials and other supplies | | | 4 918.00 | |
FW Other purchases and external expenses | | | 334 109.00 | |
FX Taxes, duties, and similar payments | | | 1 370.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 107.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 3 826.00 | |
GE Other Expenses | | | 4 605.00 | |
GF Total Operating Expenses (II) | | | 348 935.00 | |
GG - OPERATING RESULT (I - II) | | | 15 533.00 | |
GL Other interest and similar income | | | 61.00 | |
GP Total financial income (V) | | | 61.00 | |
GR Interest and similar expenses | | | 842.00 | |
GU Total financial expenses (VI) | | | 842.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -781.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 752.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 823.00 | 1 336.00 | | 1 823.00 |
HL TOTAL REVENUE (I + III + V + VII) | 364 529.00 | 329 703.00 | | 364 529.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 351 599.00 | 319 550.00 | | 351 599.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 929.00 | 10 153.00 | | 12 929.00 |
| |
| 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 | 123 120.00 | | | 123 120.00 |
I3 DECREASES Total Financial Fixed Assets | | | 390.00 | |
I4 DECREASES Grand Total | | | 123 120.00 | |
IO DECREASES Total including other intangible assets | | | 120 761.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 969.00 | |
KD ACQUISITIONS Total including other intangible assets | 120 761.00 | | | 120 761.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 969.00 | | | 1 969.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 390.00 | | | 390.00 |
| |
| 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 | 104 495.00 | 104 495.00 | | 104 495.00 |
8E Income Taxes | 1 823.00 | 1 823.00 | | 1 823.00 |
UT Other financial assets | 390.00 | | | 390.00 |
UX Other trade receivables | 92 975.00 | | | 92 975.00 |
VA Doubtful or disputed receivables | 14 584.00 | | | 14 584.00 |
VB VAT | 17 334.00 | | | 17 334.00 |
VH Loans with a maturity of more than one year at origin | 27 581.00 | 13 674.00 | 13 907.00 | 27 581.00 |
VI Group and Associates | 160.00 | 160.00 | | 160.00 |
VK Loans repaid during the year | 13 370.00 | | | 13 370.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 035.00 | 1 035.00 | | 1 035.00 |
VS Prepaid expenses | 2 711.00 | | | 2 711.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 127 993.00 | 113 020.00 | 14 974.00 | 127 993.00 |
VW VAT | 18 191.00 | 18 191.00 | | 18 191.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 153 286.00 | 139 378.00 | 13 907.00 | 153 286.00 |
