| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 333.00 | 5 334.00 | -1.00 | 5 333.00 |
AT Other tangible assets | 83 716.00 | 52 529.00 | 31 188.00 | 83 716.00 |
BH Other financial assets | 14 030.00 | | 14 030.00 | 14 030.00 |
BJ TOTAL (I) | 103 080.00 | 57 863.00 | 45 217.00 | 103 080.00 |
BX Customers and related accounts | 613 442.00 | | 613 442.00 | 613 442.00 |
BZ Other receivables | 58 242.00 | | 58 242.00 | 58 242.00 |
CF Cash and cash equivalents | 9 607.00 | | 9 607.00 | 9 607.00 |
CH Prepaid expenses | 38 207.00 | | 38 207.00 | 38 207.00 |
CJ TOTAL (II) | 719 499.00 | | 719 499.00 | 719 499.00 |
CO Grand total (0 to V) | 822 578.00 | 57 863.00 | 764 716.00 | 822 578.00 |
CP Shares due in less than one year | 14 030.00 | | | 14 030.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | 8 622.00 | 8 470.00 | | 8 622.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 460.00 | 152.00 | | 460.00 |
DL TOTAL (I) | 31 082.00 | 30 622.00 | | 31 082.00 |
DU Loans and Debts from Credit Institutions (3) | | 25 844.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 339 524.00 | 325 619.00 | | 339 524.00 |
DX Trade payables and related accounts | 135 041.00 | 121 285.00 | | 135 041.00 |
DY Tax and social security liabilities | 243 429.00 | 178 627.00 | | 243 429.00 |
EA Other liabilities | 15 640.00 | 27 013.00 | | 15 640.00 |
EC TOTAL (IV) | 733 634.00 | 678 387.00 | | 733 634.00 |
EE Grand total (I to V) | 764 716.00 | 709 010.00 | | 764 716.00 |
EG Accrued income and payables due within one year | 733 634.00 | 678 387.00 | | 733 634.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 821 664.00 | 323 168.00 | 1 144 832.00 | 821 664.00 |
FJ Net sales | 821 664.00 | 323 168.00 | 1 144 832.00 | 821 664.00 |
FQ Other income | | | 19 157.00 | |
FR Total operating income (I) | | | 1 163 989.00 | |
FW Other purchases and external expenses | | | 670 121.00 | |
FX Taxes, duties, and similar payments | | | 9 730.00 | |
FY Salaries and Wages | | | 302 158.00 | |
FZ Social Security Contributions | | | 143 368.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 125.00 | |
GE Other Expenses | | | 18 812.00 | |
GF Total Operating Expenses (II) | | | 1 150 315.00 | |
GG - OPERATING RESULT (I - II) | | | 13 674.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 674.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 5 585.00 | 3 890.00 | | 5 585.00 |
HH Total exceptional expenses (VIII) | 5 585.00 | 3 890.00 | | 5 585.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 585.00 | -3 890.00 | | -5 585.00 |
HK Income tax | 7 629.00 | 7 628.00 | | 7 629.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 163 989.00 | 1 192 345.00 | | 1 163 989.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 163 529.00 | 1 192 193.00 | | 1 163 529.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 460.00 | 152.00 | | 460.00 |
| |
| 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 | 91 556.00 | | 11 524.00 | 91 556.00 |
I3 DECREASES Total Financial Fixed Assets | | | 14 030.00 | |
I4 DECREASES Grand Total | | | 103 080.00 | |
IO DECREASES Total including other intangible assets | | | 5 333.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 83 716.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 333.00 | | | 5 333.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 72 192.00 | | 11 524.00 | 72 192.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 14 030.00 | | | 14 030.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 51 738.00 | 6 125.00 | | 51 738.00 |
PE DEPRECIATION Total including other intangible assets | 5 334.00 | | | 5 334.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 46 404.00 | 6 125.00 | | 46 404.00 |
| |
| 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 | 135 041.00 | 135 041.00 | | 135 041.00 |
8C Staff and Related Accounts | 6 312.00 | 6 312.00 | | 6 312.00 |
8D Social Security and Other Social Organizations | 57 729.00 | 57 729.00 | | 57 729.00 |
8K Other liabilities (including liabilities related to repo transactions) | 15 640.00 | 15 640.00 | | 15 640.00 |
UT Other financial assets | 14 030.00 | 14 030.00 | | 14 030.00 |
UX Other trade receivables | 613 442.00 | 613 442.00 | | 613 442.00 |
UY Staff and related accounts | 175.00 | 175.00 | | 175.00 |
UZ Social Security, other social security organizations | 26 109.00 | 26 109.00 | | 26 109.00 |
VB VAT | 27 901.00 | 27 901.00 | | 27 901.00 |
VI Group and Associates | 454 174.00 | 454 174.00 | | 454 174.00 |
VM Income taxes | 938.00 | 938.00 | | 938.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 816.00 | 4 816.00 | | 4 816.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 119.00 | 3 119.00 | | 3 119.00 |
VS Prepaid expenses | 38 207.00 | 38 207.00 | | 38 207.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 723 922.00 | 723 922.00 | | 723 922.00 |
VW VAT | 59 921.00 | 59 921.00 | | 59 921.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 733 634.00 | 733 634.00 | | 733 634.00 |
