| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 600.00 | 600.00 | | 600.00 |
AH Goodwill | 8 385.00 | | 8 385.00 | 8 385.00 |
AT Other tangible assets | 1 994 311.00 | 804 036.00 | 1 190 275.00 | 1 994 311.00 |
BH Other financial assets | 5 327.00 | | 5 327.00 | 5 327.00 |
BJ TOTAL (I) | 2 008 622.00 | 804 636.00 | 1 203 986.00 | 2 008 622.00 |
BX Customers and related accounts | 542 051.00 | | 542 051.00 | 542 051.00 |
BZ Other receivables | 185 402.00 | | 185 402.00 | 185 402.00 |
CF Cash and cash equivalents | 175 578.00 | | 175 578.00 | 175 578.00 |
CH Prepaid expenses | 2 982.00 | | 2 982.00 | 2 982.00 |
CJ TOTAL (II) | 906 013.00 | | 906 013.00 | 906 013.00 |
CO Grand total (0 to V) | 2 914 635.00 | 804 636.00 | 2 109 999.00 | 2 914 635.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | 250 000.00 | | 250 000.00 |
DD Legal reserve (1) | 25 000.00 | 25 000.00 | | 25 000.00 |
DG Other reserves | 324 014.00 | 175 819.00 | | 324 014.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 68 522.00 | 148 195.00 | | 68 522.00 |
DK Regulated provisions | 122 589.00 | 41 472.00 | | 122 589.00 |
DL TOTAL (I) | 790 125.00 | 640 486.00 | | 790 125.00 |
DU Loans and Debts from Credit Institutions (3) | 776 643.00 | 997 493.00 | | 776 643.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 28 681.00 | | 5.00 |
DX Trade payables and related accounts | 308 831.00 | 112 554.00 | | 308 831.00 |
DY Tax and social security liabilities | 231 494.00 | 155 886.00 | | 231 494.00 |
EA Other liabilities | 2 901.00 | 10 054.00 | | 2 901.00 |
EC TOTAL (IV) | 1 319 874.00 | 1 304 667.00 | | 1 319 874.00 |
EE Grand total (I to V) | 2 109 999.00 | 1 945 153.00 | | 2 109 999.00 |
EG Accrued income and payables due within one year | 764 603.00 | 528 064.00 | | 764 603.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 41.00 | | | 41.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 303 170.00 | | 4 303 170.00 | 4 303 170.00 |
FJ Net sales | 4 303 170.00 | | 4 303 170.00 | 4 303 170.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 33 534.00 | |
FQ Other income | | | 115.00 | |
FR Total operating income (I) | | | 4 336 819.00 | |
FW Other purchases and external expenses | | | 3 299 573.00 | |
FX Taxes, duties, and similar payments | | | 33 777.00 | |
FY Salaries and Wages | | | 486 380.00 | |
FZ Social Security Contributions | | | 121 949.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 257 441.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 4 199 130.00 | |
GG - OPERATING RESULT (I - II) | | | 137 689.00 | |
GR Interest and similar expenses | | | 1 793.00 | |
GU Total financial expenses (VI) | | | 1 793.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 793.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 135 896.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 33 534.00 | 14 737.00 | | 33 534.00 |
HA Exceptional income from management transactions | 389.00 | 13 502.00 | | 389.00 |
HB Exceptional income from capital transactions | 9 000.00 | 148 000.00 | | 9 000.00 |
HD Total exceptional income (VII) | 9 389.00 | 161 502.00 | | 9 389.00 |
HE Exceptional expenses on management operations | 858.00 | 1 400.00 | | 858.00 |
HF Exceptional expenses on capital transactions | | 3 450.00 | | |
HG Exceptional depreciation and provisions | 81 117.00 | 41 472.00 | | 81 117.00 |
HH Total exceptional expenses (VIII) | 81 975.00 | 46 322.00 | | 81 975.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -72 586.00 | 115 180.00 | | -72 586.00 |
HK Income tax | -5 212.00 | 50 468.00 | | -5 212.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 346 208.00 | 3 219 254.00 | | 4 346 208.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 277 686.00 | 3 071 058.00 | | 4 277 686.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 68 522.00 | 148 195.00 | | 68 522.00 |
| |
| 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 | 1 798 468.00 | | 250 072.00 | 1 798 468.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 327.00 | |
I4 DECREASES Grand Total | | 39 918.00 | 2 008 622.00 | |
IO DECREASES Total including other intangible assets | | | 8 985.00 | |
IY DECREASES Total Tangible Fixed Assets | | 39 918.00 | 1 994 311.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 985.00 | | | 8 985.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 784 157.00 | | 250 072.00 | 1 784 157.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 327.00 | | | 5 327.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 586 435.00 | 257 441.00 | 39 240.00 | 586 435.00 |
PE DEPRECIATION Total including other intangible assets | 600.00 | | | 600.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 585 835.00 | 257 441.00 | 39 240.00 | 585 835.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 41 472.00 | 81 117.00 | | 41 472.00 |
7C Grand total | 41 472.00 | 81 117.00 | | 41 472.00 |
UJ - Exceptional | | 81 117.00 | | |
| |
| 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 | 308 831.00 | 308 831.00 | | 308 831.00 |
8C Staff and Related Accounts | 86 271.00 | 86 271.00 | | 86 271.00 |
8D Social Security and Other Social Organizations | 52 185.00 | 52 185.00 | | 52 185.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 901.00 | 2 901.00 | | 2 901.00 |
UT Other financial assets | 5 327.00 | | 5 327.00 | 5 327.00 |
UX Other trade receivables | 542 051.00 | 542 051.00 | | 542 051.00 |
UY Staff and related accounts | 25.00 | 25.00 | | 25.00 |
VB VAT | 55 582.00 | 55 582.00 | | 55 582.00 |
VC Group and associates | 30 295.00 | 30 295.00 | | 30 295.00 |
VG Loans with a maturity of up to one year at origin | 41.00 | 41.00 | | 41.00 |
VH Loans with a maturity of more than one year at origin | 776 603.00 | 221 332.00 | 555 271.00 | 776 603.00 |
VI Group and Associates | 5.00 | 5.00 | | 5.00 |
VK Loans repaid during the year | 220 890.00 | | | 220 890.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 692.00 | 9 692.00 | | 9 692.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 99 500.00 | 99 500.00 | | 99 500.00 |
VS Prepaid expenses | 2 982.00 | 2 982.00 | | 2 982.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 735 761.00 | 730 435.00 | 5 327.00 | 735 761.00 |
VW VAT | 83 346.00 | 83 346.00 | | 83 346.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 319 874.00 | 764 603.00 | 555 271.00 | 1 319 874.00 |
