| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 085 660.00 | 85 660.00 | 1 000 000.00 | 1 085 660.00 |
AR Technical installations, industrial equipment and tools | 16 466.00 | 16 466.00 | | 16 466.00 |
AT Other tangible assets | 877.00 | 877.00 | | 877.00 |
BB Receivables related to investments | 2 970.00 | | 2 970.00 | 2 970.00 |
BH Other financial assets | 295.00 | | 295.00 | 295.00 |
BJ TOTAL (I) | 1 282 634.00 | 279 302.00 | 1 003 332.00 | 1 282 634.00 |
BX Customers and related accounts | 568 028.00 | 143 795.00 | 424 233.00 | 568 028.00 |
BZ Other receivables | 418 915.00 | | 418 915.00 | 418 915.00 |
CF Cash and cash equivalents | 89 127.00 | | 89 127.00 | 89 127.00 |
CH Prepaid expenses | 22 224.00 | | 22 224.00 | 22 224.00 |
CJ TOTAL (II) | 1 098 294.00 | 143 795.00 | 954 499.00 | 1 098 294.00 |
CO Grand total (0 to V) | 2 380 928.00 | 423 097.00 | 1 957 831.00 | 2 380 928.00 |
CR Shares due in more than one year | 264 242.00 | | | 264 242.00 |
CU Other investments | 176 367.00 | 176 300.00 | 67.00 | 176 367.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 014.00 | 60 014.00 | | 60 014.00 |
DD Legal reserve (1) | 6 002.00 | 6 002.00 | | 6 002.00 |
DH Retained earnings | -64 319.00 | -190 028.00 | | -64 319.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 38 369.00 | 125 709.00 | | 38 369.00 |
DL TOTAL (I) | 40 065.00 | 1 696.00 | | 40 065.00 |
DU Loans and Debts from Credit Institutions (3) | 452 605.00 | 539 867.00 | | 452 605.00 |
DW Advances and down payments received on current orders | 13 897.00 | 10 812.00 | | 13 897.00 |
DX Trade payables and related accounts | 1 183 360.00 | 1 184 235.00 | | 1 183 360.00 |
DY Tax and social security liabilities | 265 849.00 | 270 657.00 | | 265 849.00 |
EA Other liabilities | 2 055.00 | 42 416.00 | | 2 055.00 |
EB Prepaid income (2) | | 1 601.00 | | |
EC TOTAL (IV) | 1 917 766.00 | 2 049 588.00 | | 1 917 766.00 |
EE Grand total (I to V) | 1 957 831.00 | 2 051 285.00 | | 1 957 831.00 |
EG Accrued income and payables due within one year | 443 218.00 | 458 689.00 | | 443 218.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 3 447.00 | 3 639.00 | | 3 447.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 899 765.00 | | 1 899 765.00 | 1 899 765.00 |
FJ Net sales | 1 899 765.00 | | 1 899 765.00 | 1 899 765.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 85 145.00 | |
FQ Other income | | | 406.00 | |
FR Total operating income (I) | | | 1 985 316.00 | |
FU Purchases of raw materials and other supplies | | | 180 485.00 | |
FW Other purchases and external expenses | | | 949 086.00 | |
FX Taxes, duties, and similar payments | | | 12 695.00 | |
FY Salaries and Wages | | | 431 552.00 | |
FZ Social Security Contributions | | | 213 926.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 475.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 143 795.00 | |
GE Other Expenses | | | 915.00 | |
GF Total Operating Expenses (II) | | | 1 932 929.00 | |
GG - OPERATING RESULT (I - II) | | | 52 387.00 | |
GL Other interest and similar income | | | 1 277.00 | |
GP Total financial income (V) | | | 1 277.00 | |
GR Interest and similar expenses | | | 17 160.00 | |
GU Total financial expenses (VI) | | | 17 160.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -15 883.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 504.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 937.00 | | |
HA Exceptional income from management transactions | 2 000.00 | 26.00 | | 2 000.00 |
HD Total exceptional income (VII) | 2 000.00 | 26.00 | | 2 000.00 |
HE Exceptional expenses on management operations | 135.00 | 1 106.00 | | 135.00 |
HH Total exceptional expenses (VIII) | 135.00 | 1 106.00 | | 135.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 865.00 | -1 079.00 | | 1 865.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 988 593.00 | 2 206 424.00 | | 1 988 593.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 950 224.00 | 2 080 715.00 | | 1 950 224.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 38 369.00 | 125 709.00 | | 38 369.00 |
| |
| 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 | 1 282 634.00 | | | 1 282 634.00 |
I3 DECREASES Total Financial Fixed Assets | | | 179 632.00 | |
I4 DECREASES Grand Total | | | 1 282 634.00 | |
IO DECREASES Total including other intangible assets | | | 1 085 660.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 342.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 085 660.00 | | | 1 085 660.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 342.00 | | | 17 342.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 179 632.00 | | | 179 632.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 867.00 | 475.00 | | 16 867.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 16 867.00 | 475.00 | | 16 867.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 85 660.00 | | | 85 660.00 |
6T Receivables | 85 145.00 | 143 795.00 | 85 145.00 | 85 145.00 |
7B Total provisions for depreciation | 347 105.00 | 143 795.00 | 85 145.00 | 347 105.00 |
7C Grand total | 347 105.00 | 143 795.00 | 85 145.00 | 347 105.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 143 795.00 | 85 145.00 | |
| |
| 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 | 1 183 360.00 | 223 403.00 | 19 140.00 | 1 183 360.00 |
8C Staff and Related Accounts | 8 142.00 | 8 142.00 | | 8 142.00 |
8D Social Security and Other Social Organizations | 128 929.00 | 61 309.00 | 31 821.00 | 128 929.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 055.00 | 2 055.00 | | 2 055.00 |
UL Receivables related to investments | 2 970.00 | | | 2 970.00 |
UT Other financial assets | 295.00 | | | 295.00 |
UX Other trade receivables | 465 449.00 | | | 465 449.00 |
UY Staff and related accounts | 9 967.00 | | | 9 967.00 |
VA Doubtful or disputed receivables | 102 579.00 | | | 102 579.00 |
VB VAT | 54 651.00 | | | 54 651.00 |
VG Loans with a maturity of up to one year at origin | 3 447.00 | 3 447.00 | | 3 447.00 |
VH Loans with a maturity of more than one year at origin | 449 158.00 | 89 832.00 | 359 326.00 | 449 158.00 |
VK Loans repaid during the year | 87 071.00 | | | 87 071.00 |
VM Income taxes | 27 083.00 | | | 27 083.00 |
VN Other taxes, similar payments | 269.00 | | | 269.00 |
VQ Other Taxes, Duties, and Similar Debts | 79 822.00 | 6 074.00 | 34 705.00 | 79 822.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 326 946.00 | | | 326 946.00 |
VS Prepaid expenses | 22 224.00 | | | 22 224.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 012 432.00 | 744 925.00 | 267 507.00 | 1 012 432.00 |
VW VAT | 48 956.00 | 48 956.00 | | 48 956.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 903 869.00 | 443 218.00 | 444 992.00 | 1 903 869.00 |
