| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 257 622.00 | | 257 622.00 | 257 622.00 |
AT Other tangible assets | 18 927.00 | 18 364.00 | 563.00 | 18 927.00 |
BH Other financial assets | 1 367.00 | | 1 367.00 | 1 367.00 |
BJ TOTAL (I) | 277 916.00 | 18 364.00 | 259 553.00 | 277 916.00 |
BX Customers and related accounts | 56 350.00 | | 56 350.00 | 56 350.00 |
BZ Other receivables | 1 563.00 | | 1 563.00 | 1 563.00 |
CD Marketable securities | 149 117.00 | | 149 117.00 | 149 117.00 |
CF Cash and cash equivalents | 98 810.00 | | 98 810.00 | 98 810.00 |
CJ TOTAL (II) | 305 840.00 | | 305 840.00 | 305 840.00 |
CO Grand total (0 to V) | 583 756.00 | 18 364.00 | 565 392.00 | 583 756.00 |
CP Shares due in less than one year | 1 367.00 | | | 1 367.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 306 348.00 | 327 737.00 | | 306 348.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 113 483.00 | 26 611.00 | | 113 483.00 |
DL TOTAL (I) | 428 216.00 | 362 733.00 | | 428 216.00 |
DV Miscellaneous Loans and Financial Debts (4) | 57 513.00 | 56 882.00 | | 57 513.00 |
DX Trade payables and related accounts | 16 088.00 | 17 721.00 | | 16 088.00 |
DY Tax and social security liabilities | 62 575.00 | 63 391.00 | | 62 575.00 |
EA Other liabilities | 1 000.00 | 3 700.00 | | 1 000.00 |
EC TOTAL (IV) | 137 177.00 | 141 694.00 | | 137 177.00 |
EE Grand total (I to V) | 565 392.00 | 504 427.00 | | 565 392.00 |
EG Accrued income and payables due within one year | 137 177.00 | 141 694.00 | | 137 177.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 16 520.00 | 540 166.00 | 556 687.00 | 16 520.00 |
FJ Net sales | 16 520.00 | 540 166.00 | 556 687.00 | 16 520.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 712.00 | |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 558 410.00 | |
FU Purchases of raw materials and other supplies | | | 40 788.00 | |
FW Other purchases and external expenses | | | 118 686.00 | |
FX Taxes, duties, and similar payments | | | 5 370.00 | |
FY Salaries and Wages | | | 157 749.00 | |
FZ Social Security Contributions | | | 94 249.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 476.00 | |
GE Other Expenses | | | 14.00 | |
GF Total Operating Expenses (II) | | | 417 332.00 | |
GG - OPERATING RESULT (I - II) | | | 141 078.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 141 078.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 542.00 | | |
HB Exceptional income from capital transactions | 15.00 | 3 848.00 | | 15.00 |
HD Total exceptional income (VII) | 15.00 | 4 390.00 | | 15.00 |
HE Exceptional expenses on management operations | 956.00 | 1 910.00 | | 956.00 |
HH Total exceptional expenses (VIII) | 956.00 | 1 910.00 | | 956.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -941.00 | 2 480.00 | | -941.00 |
HK Income tax | 26 654.00 | 5 468.00 | | 26 654.00 |
HL TOTAL REVENUE (I + III + V + VII) | 558 425.00 | 453 180.00 | | 558 425.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 444 942.00 | 426 569.00 | | 444 942.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 113 483.00 | 26 611.00 | | 113 483.00 |
HP References: Equipment leasing | 17 462.00 | 21 030.00 | | 17 462.00 |
| |
| 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 | 291 912.00 | | | 291 912.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 990.00 | |
I4 DECREASES Grand Total | | 6 373.00 | 285 539.00 | |
IO DECREASES Total including other intangible assets | | | 257 622.00 | |
IY DECREASES Total Tangible Fixed Assets | | 6 373.00 | 18 927.00 | |
KD ACQUISITIONS Total including other intangible assets | 257 622.00 | | | 257 622.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 25 300.00 | | | 25 300.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 990.00 | | | 8 990.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 24 261.00 | 476.00 | 6 373.00 | 24 261.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 24 261.00 | 476.00 | 6 373.00 | 24 261.00 |
| |
| 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 | 16 088.00 | 16 088.00 | | 16 088.00 |
8C Staff and Related Accounts | 111.00 | 111.00 | | 111.00 |
8D Social Security and Other Social Organizations | 46 142.00 | 46 142.00 | | 46 142.00 |
8E Income Taxes | 3 131.00 | 3 131.00 | | 3 131.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 000.00 | 1 000.00 | | 1 000.00 |
UT Other financial assets | 1 367.00 | 1 367.00 | | 1 367.00 |
UX Other trade receivables | 56 350.00 | | | 56 350.00 |
UY Staff and related accounts | 1 563.00 | | | 1 563.00 |
VI Group and Associates | 57 513.00 | 57 513.00 | | 57 513.00 |
VQ Other Taxes, Duties, and Similar Debts | 833.00 | 833.00 | | 833.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 59 280.00 | 59 280.00 | | 59 280.00 |
VW VAT | 12 358.00 | 12 358.00 | | 12 358.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 137 177.00 | 137 177.00 | | 137 177.00 |
