| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 22 231.00 | 22 231.00 | | 22 231.00 |
AJ Other Intangible Assets | 398 959.00 | | 398 959.00 | 398 959.00 |
AT Other tangible assets | 97 011.00 | 66 044.00 | 30 968.00 | 97 011.00 |
BD Other fixed assets | | | | |
BH Other financial assets | 4 530.00 | | 4 530.00 | 4 530.00 |
BJ TOTAL (I) | 522 732.00 | 88 275.00 | 434 457.00 | 522 732.00 |
BX Customers and related accounts | 740 034.00 | 150 426.00 | 589 608.00 | 740 034.00 |
BZ Other receivables | 178 623.00 | | 178 623.00 | 178 623.00 |
CD Marketable securities | 195 000.00 | | 195 000.00 | 195 000.00 |
CF Cash and cash equivalents | 447 570.00 | | 447 570.00 | 447 570.00 |
CH Prepaid expenses | 22 084.00 | | 22 084.00 | 22 084.00 |
CJ TOTAL (II) | 1 583 311.00 | 150 426.00 | 1 432 886.00 | 1 583 311.00 |
CO Grand total (0 to V) | 2 106 043.00 | 238 701.00 | 1 867 342.00 | 2 106 043.00 |
CP Shares due in less than one year | 4 530.00 | | | 4 530.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DG Other reserves | 612 539.00 | 546 047.00 | | 612 539.00 |
DH Retained earnings | 20 365.00 | 20 365.00 | | 20 365.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 68 879.00 | 66 492.00 | | 68 879.00 |
DL TOTAL (I) | 921 784.00 | 852 905.00 | | 921 784.00 |
DQ Provisions for Expenses | 60 000.00 | 58 000.00 | | 60 000.00 |
DR TOTAL (IV) | 60 000.00 | 58 000.00 | | 60 000.00 |
DU Loans and Debts from Credit Institutions (3) | 39 350.00 | 22 282.00 | | 39 350.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 875.00 | 4 515.00 | | 4 875.00 |
DX Trade payables and related accounts | 286 685.00 | 259 932.00 | | 286 685.00 |
DY Tax and social security liabilities | 328 402.00 | 302 500.00 | | 328 402.00 |
EA Other liabilities | 12 869.00 | 6 455.00 | | 12 869.00 |
EB Prepaid income (2) | 213 379.00 | 228 194.00 | | 213 379.00 |
EC TOTAL (IV) | 885 559.00 | 823 879.00 | | 885 559.00 |
EE Grand total (I to V) | 1 867 342.00 | 1 734 784.00 | | 1 867 342.00 |
EG Accrued income and payables due within one year | 860 984.00 | 819 112.00 | | 860 984.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 133 854.00 | | 1 133 854.00 | 1 133 854.00 |
FJ Net sales | 1 133 854.00 | | 1 133 854.00 | 1 133 854.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 182 662.00 | |
FQ Other income | | | 41.00 | |
FR Total operating income (I) | | | 1 316 558.00 | |
FW Other purchases and external expenses | | | 404 896.00 | |
FX Taxes, duties, and similar payments | | | 29 536.00 | |
FY Salaries and Wages | | | 434 195.00 | |
FZ Social Security Contributions | | | 162 234.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 468.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 150 426.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 60 000.00 | |
GE Other Expenses | | | 23.00 | |
GF Total Operating Expenses (II) | | | 1 255 778.00 | |
GG - OPERATING RESULT (I - II) | | | 60 780.00 | |
GL Other interest and similar income | | | 2 538.00 | |
GP Total financial income (V) | | | 2 538.00 | |
GR Interest and similar expenses | | | 386.00 | |
GU Total financial expenses (VI) | | | 386.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 152.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 62 932.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 17 138.00 | 20 809.00 | | 17 138.00 |
HA Exceptional income from management transactions | 18 754.00 | | | 18 754.00 |
HB Exceptional income from capital transactions | 14 891.00 | | | 14 891.00 |
HD Total exceptional income (VII) | 33 645.00 | | | 33 645.00 |
HE Exceptional expenses on management operations | 9 822.00 | 671.00 | | 9 822.00 |
HF Exceptional expenses on capital transactions | 1 098.00 | | | 1 098.00 |
HH Total exceptional expenses (VIII) | 10 920.00 | 671.00 | | 10 920.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 22 725.00 | -671.00 | | 22 725.00 |
HK Income tax | 16 778.00 | 14 874.00 | | 16 778.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 352 741.00 | 1 133 415.00 | | 1 352 741.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 283 862.00 | 1 066 923.00 | | 1 283 862.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 68 879.00 | 66 492.00 | | 68 879.00 |
HP References: Equipment leasing | 3 169.00 | 3 669.00 | | 3 169.00 |
| |
| 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 | 521 269.00 | | 39 560.00 | 521 269.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 098.00 | 4 530.00 | |
I4 DECREASES Grand Total | 4 249.00 | 33 848.00 | 522 732.00 | 4 249.00 |
IO DECREASES Total including other intangible assets | 4 249.00 | | 421 190.00 | 4 249.00 |
IY DECREASES Total Tangible Fixed Assets | | 32 750.00 | 97 011.00 | |
KD ACQUISITIONS Total including other intangible assets | 422 755.00 | | 2 684.00 | 422 755.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 92 886.00 | | 36 876.00 | 92 886.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 628.00 | | | 5 628.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 106 557.00 | 14 468.00 | 32 750.00 | 106 557.00 |
PE DEPRECIATION Total including other intangible assets | 19 547.00 | 2 684.00 | | 19 547.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 87 010.00 | 11 784.00 | 32 750.00 | 87 010.00 |
| |
| 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 | 58 000.00 | 60 000.00 | 58 000.00 | 58 000.00 |
6T Receivables | 107 524.00 | 150 426.00 | 107 524.00 | 107 524.00 |
7B Total provisions for depreciation | 107 524.00 | 150 426.00 | 107 524.00 | 107 524.00 |
7C Grand total | 165 524.00 | 210 426.00 | 165 524.00 | 165 524.00 |
UE of which provisions and reversals: - Operating | | 210 426.00 | 165 524.00 | |
| |
| 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 | 286 685.00 | 286 685.00 | | 286 685.00 |
8C Staff and Related Accounts | 155 545.00 | 155 545.00 | | 155 545.00 |
8D Social Security and Other Social Organizations | 29 560.00 | 29 560.00 | | 29 560.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 869.00 | 12 869.00 | | 12 869.00 |
8L Deferred income | 213 379.00 | 213 379.00 | | 213 379.00 |
UT Other financial assets | 4 530.00 | 4 530.00 | | 4 530.00 |
UX Other trade receivables | 548 143.00 | 548 143.00 | | 548 143.00 |
UY Staff and related accounts | 9 873.00 | 9 873.00 | | 9 873.00 |
VA Doubtful or disputed receivables | 191 892.00 | 191 892.00 | | 191 892.00 |
VB VAT | 28 944.00 | 28 944.00 | | 28 944.00 |
VC Group and associates | 115 666.00 | 115 666.00 | | 115 666.00 |
VH Loans with a maturity of more than one year at origin | 39 350.00 | 14 775.00 | 24 575.00 | 39 350.00 |
VI Group and Associates | 4 875.00 | 4 875.00 | | 4 875.00 |
VJ Loans taken out during the year | 30 000.00 | | | 30 000.00 |
VK Loans repaid during the year | 12 883.00 | | | 12 883.00 |
VM Income taxes | 10 745.00 | 10 745.00 | | 10 745.00 |
VP Miscellaneous | 9 920.00 | 9 920.00 | | 9 920.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 337.00 | 6 337.00 | | 6 337.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 474.00 | 3 474.00 | | 3 474.00 |
VS Prepaid expenses | 22 084.00 | 22 084.00 | | 22 084.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 945 271.00 | 945 271.00 | | 945 271.00 |
VW VAT | 136 960.00 | 136 960.00 | | 136 960.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 885 559.00 | 860 984.00 | 24 575.00 | 885 559.00 |
