| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 24 688.00 | 21 744.00 | 2 944.00 | 24 688.00 |
AH Goodwill | 30 337.00 | | 30 337.00 | 30 337.00 |
AJ Other Intangible Assets | 8 750.00 | 8 750.00 | | 8 750.00 |
AT Other tangible assets | 72 732.00 | 53 162.00 | 19 569.00 | 72 732.00 |
BH Other financial assets | 5 000.00 | | 5 000.00 | 5 000.00 |
BJ TOTAL (I) | 143 541.00 | 83 656.00 | 59 885.00 | 143 541.00 |
BX Customers and related accounts | 1 091 652.00 | 8 522.00 | 1 083 129.00 | 1 091 652.00 |
BZ Other receivables | 356 090.00 | | 356 090.00 | 356 090.00 |
CF Cash and cash equivalents | 479 394.00 | | 479 394.00 | 479 394.00 |
CH Prepaid expenses | 3 102.00 | | 3 102.00 | 3 102.00 |
CJ TOTAL (II) | 1 930 239.00 | 8 522.00 | 1 921 717.00 | 1 930 239.00 |
CO Grand total (0 to V) | 2 073 781.00 | 92 179.00 | 1 981 602.00 | 2 073 781.00 |
CU Other investments | 2 033.00 | | 2 033.00 | 2 033.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 53 229.00 | 53 229.00 | | 53 229.00 |
DB Share, merger, contribution premiums, etc. | 249 792.00 | 249 792.00 | | 249 792.00 |
DD Legal reserve (1) | 5 322.00 | 5 322.00 | | 5 322.00 |
DG Other reserves | 333 786.00 | 253 295.00 | | 333 786.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 239 327.00 | 80 491.00 | | 239 327.00 |
DL TOTAL (I) | 881 458.00 | 642 130.00 | | 881 458.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 014.00 | 6 014.00 | | 6 014.00 |
DX Trade payables and related accounts | 713 146.00 | 551 597.00 | | 713 146.00 |
DY Tax and social security liabilities | 380 982.00 | 525 045.00 | | 380 982.00 |
EC TOTAL (IV) | 1 100 143.00 | 1 082 658.00 | | 1 100 143.00 |
EE Grand total (I to V) | 1 981 602.00 | 1 724 788.00 | | 1 981 602.00 |
EG Accrued income and payables due within one year | 1 100 143.00 | 1 082 658.00 | | 1 100 143.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 117 290.00 | | 4 117 290.00 | 4 117 290.00 |
FJ Net sales | 4 117 290.00 | | 4 117 290.00 | 4 117 290.00 |
FO Operating subsidies | | | 2 950.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 30 139.00 | |
FQ Other income | | | 333.00 | |
FR Total operating income (I) | | | 4 150 712.00 | |
FU Purchases of raw materials and other supplies | | | 2 907.00 | |
FW Other purchases and external expenses | | | 3 215 839.00 | |
FX Taxes, duties, and similar payments | | | 24 162.00 | |
FY Salaries and Wages | | | 427 374.00 | |
FZ Social Security Contributions | | | 124 981.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 004.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 333.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 32.00 | |
GF Total Operating Expenses (II) | | | 3 804 635.00 | |
GG - OPERATING RESULT (I - II) | | | 346 077.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 180.00 | |
GL Other interest and similar income | | | 2 033.00 | |
GP Total financial income (V) | | | 2 213.00 | |
GR Interest and similar expenses | | | 3 343.00 | |
GU Total financial expenses (VI) | | | 3 343.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 130.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 344 946.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 248.00 | | | 2 248.00 |
HD Total exceptional income (VII) | 2 248.00 | | | 2 248.00 |
HE Exceptional expenses on management operations | | 8 842.00 | | |
HH Total exceptional expenses (VIII) | | 8 842.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 248.00 | -8 842.00 | | 2 248.00 |
HK Income tax | 107 867.00 | 31 104.00 | | 107 867.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 155 174.00 | 3 181 387.00 | | 4 155 174.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 915 846.00 | 3 100 896.00 | | 3 915 846.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 239 327.00 | 80 491.00 | | 239 327.00 |
| |
| 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 | 132 124.00 | | | 132 124.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 033.00 | |
I4 DECREASES Grand Total | | | 143 541.00 | |
IO DECREASES Total including other intangible assets | | | 33 438.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 72 732.00 | |
KD ACQUISITIONS Total including other intangible assets | 28 508.00 | | | 28 508.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 66 245.00 | | | 66 245.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 033.00 | | | 7 033.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 74 652.00 | 9 004.00 | | 74 652.00 |
PE DEPRECIATION Total including other intangible assets | 28 508.00 | 1 985.00 | | 28 508.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 46 143.00 | 7 018.00 | | 46 143.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 28 930.00 | 333.00 | 20 741.00 | 28 930.00 |
7C Grand total | 28 930.00 | 333.00 | 20 741.00 | 28 930.00 |
UE of which provisions and reversals: - Operating | | 333.00 | 20 741.00 | |
| |
| 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 | 713 146.00 | 713 146.00 | | 713 146.00 |
UT Other financial assets | 5 000.00 | | | 5 000.00 |
UX Other trade receivables | 1 091 652.00 | | | 1 091 652.00 |
VI Group and Associates | 6 014.00 | 6 014.00 | | 6 014.00 |
VP Miscellaneous | 356 090.00 | | | 356 090.00 |
VQ Other Taxes, Duties, and Similar Debts | 380 982.00 | 380 982.00 | | 380 982.00 |
VS Prepaid expenses | 3 102.00 | | | 3 102.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 455 845.00 | 1 450 845.00 | 5 000.00 | 1 455 845.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 100 143.00 | 1 100 143.00 | | 1 100 143.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 13.00 | | | 13.00 |
