| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 62 628.00 | 33 245.00 | 29 382.00 | 62 628.00 |
BH Other financial assets | 35 152.00 | | 35 152.00 | 35 152.00 |
BJ TOTAL (I) | 97 780.00 | 33 245.00 | 64 534.00 | 97 780.00 |
BX Customers and related accounts | 2 290 145.00 | 33 589.00 | 2 256 555.00 | 2 290 145.00 |
BZ Other receivables | 1 759 912.00 | | 1 759 912.00 | 1 759 912.00 |
CF Cash and cash equivalents | 402 873.00 | | 402 873.00 | 402 873.00 |
CJ TOTAL (II) | 4 452 931.00 | 33 589.00 | 4 419 342.00 | 4 452 931.00 |
CO Grand total (0 to V) | 4 550 711.00 | 66 834.00 | 4 483 876.00 | 4 550 711.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | 390 000.00 | 390 000.00 | | 390 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 505 128.00 | 508 958.00 | | 505 128.00 |
DL TOTAL (I) | 1 005 128.00 | 1 008 958.00 | | 1 005 128.00 |
DP Provisions for Risks | 1 150.00 | 78 973.00 | | 1 150.00 |
DR TOTAL (IV) | 1 150.00 | 78 973.00 | | 1 150.00 |
DU Loans and Debts from Credit Institutions (3) | 323 379.00 | 185 040.00 | | 323 379.00 |
DW Advances and down payments received on current orders | 3 574.00 | 8 810.00 | | 3 574.00 |
DX Trade payables and related accounts | 425 411.00 | 730 799.00 | | 425 411.00 |
DY Tax and social security liabilities | 2 330 990.00 | 2 411 615.00 | | 2 330 990.00 |
EA Other liabilities | 394 242.00 | 362 705.00 | | 394 242.00 |
EC TOTAL (IV) | 3 477 597.00 | 3 698 970.00 | | 3 477 597.00 |
EE Grand total (I to V) | 4 483 876.00 | 4 786 901.00 | | 4 483 876.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 9 562 072.00 | | 9 562 072.00 | 9 562 072.00 |
FJ Net sales | 9 562 072.00 | | 9 562 072.00 | 9 562 072.00 |
FO Operating subsidies | | | 4 166.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 167 580.00 | |
FQ Other income | | | 22 387.00 | |
FR Total operating income (I) | | | 9 756 207.00 | |
FW Other purchases and external expenses | | | 697 106.00 | |
FX Taxes, duties, and similar payments | | | 389 273.00 | |
FY Salaries and Wages | | | 6 080 599.00 | |
FZ Social Security Contributions | | | 1 644 905.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 725.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 1 150.00 | |
GE Other Expenses | | | 290 610.00 | |
GF Total Operating Expenses (II) | | | 9 111 370.00 | |
GG - OPERATING RESULT (I - II) | | | 644 837.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 528.00 | |
GP Total financial income (V) | | | 1 528.00 | |
GU Total financial expenses (VI) | | | 2 293.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -765.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 644 072.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 88 607.00 | | | 88 607.00 |
A4 Equity method investments | 290 233.00 | | | 290 233.00 |
HA Exceptional income from management transactions | 10 565.00 | 29 201.00 | | 10 565.00 |
HD Total exceptional income (VII) | 10 565.00 | 29 201.00 | | 10 565.00 |
HE Exceptional expenses on management operations | 21 791.00 | 3 157.00 | | 21 791.00 |
HH Total exceptional expenses (VIII) | 21 791.00 | 3 157.00 | | 21 791.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -11 226.00 | 26 043.00 | | -11 226.00 |
HJ Employee participation in company results | 55 845.00 | 26 865.00 | | 55 845.00 |
HK Income tax | 71 871.00 | 50 858.00 | | 71 871.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 768 301.00 | 10 099 608.00 | | 9 768 301.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 263 172.00 | 9 590 650.00 | | 9 263 172.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 505 128.00 | 508 958.00 | | 505 128.00 |
| |
| 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 | 95 947.00 | | 1 832.00 | 95 947.00 |
I3 DECREASES Total Financial Fixed Assets | | | 35 152.00 | |
I4 DECREASES Grand Total | | | 97 780.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 62 628.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 60 795.00 | | 1 832.00 | 60 795.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 35 152.00 | | | 35 152.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 25 520.00 | 7 725.00 | | 25 520.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 25 520.00 | 7 725.00 | | 25 520.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 78 973.00 | 1 150.00 | 78 973.00 | 78 973.00 |
6T Receivables | 33 589.00 | | | 33 589.00 |
7B Total provisions for depreciation | 33 589.00 | | | 33 589.00 |
7C Grand total | 112 562.00 | 1 150.00 | 78 973.00 | 112 562.00 |
UE of which provisions and reversals: - Operating | | 1 150.00 | 78 973.00 | |
| |
| 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 | 425 411.00 | 425 411.00 | | 425 411.00 |
8C Staff and Related Accounts | 966 743.00 | 966 743.00 | | 966 743.00 |
8D Social Security and Other Social Organizations | 640 384.00 | 640 384.00 | | 640 384.00 |
8E Income Taxes | 71 871.00 | 71 871.00 | | 71 871.00 |
8K Other liabilities (including liabilities related to repo transactions) | 394 242.00 | 394 242.00 | | 394 242.00 |
UT Other financial assets | 35 152.00 | 35 152.00 | | 35 152.00 |
UX Other trade receivables | 2 249 837.00 | 2 249 837.00 | | 2 249 837.00 |
VA Doubtful or disputed receivables | 40 307.00 | 40 307.00 | | 40 307.00 |
VB VAT | 152 889.00 | 152 889.00 | | 152 889.00 |
VC Group and associates | 542 592.00 | 542 592.00 | | 542 592.00 |
VG Loans with a maturity of up to one year at origin | 323 379.00 | 323 379.00 | | 323 379.00 |
VN Other taxes, similar payments | 5 271.00 | 5 271.00 | | 5 271.00 |
VP Miscellaneous | 354 075.00 | 354 075.00 | | 354 075.00 |
VQ Other Taxes, Duties, and Similar Debts | 117 209.00 | 117 209.00 | | 117 209.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 705 084.00 | 169 906.00 | 535 177.00 | 705 084.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 085 209.00 | 3 550 032.00 | 535 177.00 | 4 085 209.00 |
VW VAT | 526 097.00 | 526 097.00 | | 526 097.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 465 338.00 | 3 465 338.00 | | 3 465 338.00 |
