| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 486 042.00 | 486 042.00 | | 486 042.00 |
AH Goodwill | 42 420.00 | | 42 420.00 | 42 420.00 |
AJ Other Intangible Assets | 11 492.00 | 7 972.00 | 3 520.00 | 11 492.00 |
AT Other tangible assets | 300 726.00 | 281 986.00 | 18 740.00 | 300 726.00 |
BH Other financial assets | 4 649.00 | | 4 649.00 | 4 649.00 |
BJ TOTAL (I) | 845 330.00 | 776 000.00 | 69 330.00 | 845 330.00 |
BN Goods in progress | 7 668.00 | | 7 668.00 | 7 668.00 |
BX Customers and related accounts | 225 009.00 | | 225 009.00 | 225 009.00 |
BZ Other receivables | 41 620.00 | | 41 620.00 | 41 620.00 |
CD Marketable securities | 200 090.00 | | 200 090.00 | 200 090.00 |
CF Cash and cash equivalents | 17 776.00 | | 17 776.00 | 17 776.00 |
CH Prepaid expenses | 15 523.00 | | 15 523.00 | 15 523.00 |
CJ TOTAL (II) | 507 686.00 | | 507 686.00 | 507 686.00 |
CO Grand total (0 to V) | 1 353 016.00 | 776 000.00 | 577 016.00 | 1 353 016.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 101 000.00 | | | 101 000.00 |
DD Legal reserve (1) | 10 100.00 | | | 10 100.00 |
DG Other reserves | 28.00 | | | 28.00 |
DH Retained earnings | 8.00 | | | 8.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 80 847.00 | | | 80 847.00 |
DL TOTAL (I) | 191 982.00 | | | 191 982.00 |
DU Loans and Debts from Credit Institutions (3) | 10 325.00 | | | 10 325.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 971.00 | | | 8 971.00 |
DX Trade payables and related accounts | 103 168.00 | | | 103 168.00 |
DY Tax and social security liabilities | 230 025.00 | | | 230 025.00 |
EB Prepaid income (2) | 32 544.00 | | | 32 544.00 |
EC TOTAL (IV) | 385 034.00 | | | 385 034.00 |
EE Grand total (I to V) | 577 016.00 | | | 577 016.00 |
EG Accrued income and payables due within one year | 385 034.00 | | | 385 034.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 759.00 | | | 759.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 251 959.00 | | 1 251 959.00 | 1 251 959.00 |
FJ Net sales | 1 251 959.00 | | 1 251 959.00 | 1 251 959.00 |
FM Inventory production | | | 3 016.00 | |
FO Operating subsidies | | | 33.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 14 041.00 | |
FQ Other income | | | 42.00 | |
FR Total operating income (I) | | | 1 269 091.00 | |
FW Other purchases and external expenses | | | 505 091.00 | |
FX Taxes, duties, and similar payments | | | 14 459.00 | |
FY Salaries and Wages | | | 470 015.00 | |
FZ Social Security Contributions | | | 208 583.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 934.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 207 084.00 | |
GG - OPERATING RESULT (I - II) | | | 62 008.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 845.00 | |
GP Total financial income (V) | | | 1 845.00 | |
GR Interest and similar expenses | | | 7 184.00 | |
GU Total financial expenses (VI) | | | 7 184.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 338.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 56 669.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 14 041.00 | | | 14 041.00 |
HE Exceptional expenses on management operations | 416.00 | | | 416.00 |
HH Total exceptional expenses (VIII) | 416.00 | | | 416.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -416.00 | | | -416.00 |
HK Income tax | -24 594.00 | | | -24 594.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 270 936.00 | | | 1 270 936.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 190 089.00 | | | 1 190 089.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 80 847.00 | | | 80 847.00 |
HP References: Equipment leasing | 23 351.00 | | | 23 351.00 |
| |
| 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 | 837 308.00 | | 4 670.00 | 837 308.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 649.00 | |
I4 DECREASES Grand Total | | | 845 330.00 | |
IO DECREASES Total including other intangible assets | | | 539 954.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 300 726.00 | |
KD ACQUISITIONS Total including other intangible assets | 536 602.00 | | | 536 602.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 295 056.00 | | 4 670.00 | 295 056.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 649.00 | | | 4 649.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 767 866.00 | 7 379.00 | | 767 866.00 |
PE DEPRECIATION Total including other intangible assets | 492 458.00 | | | 492 458.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 274 608.00 | 7 379.00 | | 274 608.00 |
| |
| 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 | 103 168.00 | 103 168.00 | | 103 168.00 |
8C Staff and Related Accounts | 48 443.00 | 48 443.00 | | 48 443.00 |
8D Social Security and Other Social Organizations | 63 939.00 | 63 939.00 | | 63 939.00 |
8L Deferred income | 32 544.00 | 32 544.00 | | 32 544.00 |
UT Other financial assets | 4 649.00 | 4 649.00 | | 4 649.00 |
UX Other trade receivables | 225 009.00 | | | 225 009.00 |
VB VAT | 17 026.00 | | | 17 026.00 |
VG Loans with a maturity of up to one year at origin | 759.00 | 759.00 | | 759.00 |
VH Loans with a maturity of more than one year at origin | 9 566.00 | 9 566.00 | | 9 566.00 |
VI Group and Associates | 8 971.00 | 8 971.00 | | 8 971.00 |
VJ Loans taken out during the year | 14 142.00 | | | 14 142.00 |
VK Loans repaid during the year | 8 949.00 | | | 8 949.00 |
VM Income taxes | 24 594.00 | | | 24 594.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 854.00 | 9 854.00 | | 9 854.00 |
VS Prepaid expenses | 15 523.00 | | | 15 523.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 286 801.00 | 286 801.00 | | 286 801.00 |
VW VAT | 107 789.00 | 107 789.00 | | 107 789.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 385 033.00 | 385 033.00 | | 385 033.00 |
