| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 192 550.00 | 6 216.00 | 186 334.00 | 192 550.00 |
AT Other tangible assets | 117 453.00 | 72 526.00 | 44 927.00 | 117 453.00 |
BD Other fixed assets | 200.00 | | 200.00 | 200.00 |
BH Other financial assets | 12 442.00 | | 12 442.00 | 12 442.00 |
BJ TOTAL (I) | 327 661.00 | 78 742.00 | 248 919.00 | 327 661.00 |
BZ Other receivables | 16 111.00 | | 16 111.00 | 16 111.00 |
CF Cash and cash equivalents | 188 459.00 | | 188 459.00 | 188 459.00 |
CH Prepaid expenses | 71 894.00 | | 71 894.00 | 71 894.00 |
CJ TOTAL (II) | 276 463.00 | | 276 463.00 | 276 463.00 |
CO Grand total (0 to V) | 604 124.00 | 78 742.00 | 525 382.00 | 604 124.00 |
CU Other investments | 5 016.00 | | 5 016.00 | 5 016.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | 183 298.00 | 149 227.00 | | 183 298.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 272.00 | 34 071.00 | | 43 272.00 |
DL TOTAL (I) | 234 820.00 | 191 548.00 | | 234 820.00 |
DQ Provisions for Expenses | 7 315.00 | 7 786.00 | | 7 315.00 |
DR TOTAL (IV) | 7 315.00 | 7 786.00 | | 7 315.00 |
DS Convertible Bond Issues | | 157.00 | | |
DU Loans and Debts from Credit Institutions (3) | 70 238.00 | 63 888.00 | | 70 238.00 |
DV Miscellaneous Loans and Financial Debts (4) | 238.00 | 238.00 | | 238.00 |
DX Trade payables and related accounts | 16 492.00 | 8 237.00 | | 16 492.00 |
DY Tax and social security liabilities | 196 279.00 | 273 847.00 | | 196 279.00 |
EC TOTAL (IV) | 283 247.00 | 346 366.00 | | 283 247.00 |
EE Grand total (I to V) | 525 382.00 | 545 700.00 | | 525 382.00 |
EI Including equity loans | 238.00 | | | 238.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 083 995.00 | | 1 083 995.00 | 1 083 995.00 |
FJ Net sales | 1 083 995.00 | | 1 083 995.00 | 1 083 995.00 |
FO Operating subsidies | | | 4 863.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 786.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 096 644.00 | |
FU Purchases of raw materials and other supplies | | | 427.00 | |
FW Other purchases and external expenses | | | 235 490.00 | |
FX Taxes, duties, and similar payments | | | 16 894.00 | |
FY Salaries and Wages | | | 554 607.00 | |
FZ Social Security Contributions | | | 189 171.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 044.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 7 315.00 | |
GE Other Expenses | | | 36 032.00 | |
GF Total Operating Expenses (II) | | | 1 049 979.00 | |
GG - OPERATING RESULT (I - II) | | | 46 666.00 | |
GL Other interest and similar income | | | 166.00 | |
GP Total financial income (V) | | | 166.00 | |
GR Interest and similar expenses | | | 1 354.00 | |
GU Total financial expenses (VI) | | | 1 354.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 188.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 45 477.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 10 869.00 | | |
HC Reversals of provisions and transfers of expenses | 10 300.00 | 7 050.00 | | 10 300.00 |
HD Total exceptional income (VII) | 10 300.00 | 17 919.00 | | 10 300.00 |
HE Exceptional expenses on management operations | 727.00 | 173.00 | | 727.00 |
HF Exceptional expenses on capital transactions | | 10 869.00 | | |
HH Total exceptional expenses (VIII) | 727.00 | 11 042.00 | | 727.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 9 573.00 | 6 877.00 | | 9 573.00 |
HK Income tax | 11 778.00 | 9 327.00 | | 11 778.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 107 111.00 | 1 139 111.00 | | 1 107 111.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 063 838.00 | 1 105 040.00 | | 1 063 838.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 272.00 | 34 071.00 | | 43 272.00 |
| |
| 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 | 293 927.00 | | 33 734.00 | 293 927.00 |
I3 DECREASES Total Financial Fixed Assets | | | 17 658.00 | |
I4 DECREASES Grand Total | | | 327 661.00 | |
IO DECREASES Total including other intangible assets | | | 192 550.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 117 453.00 | |
KD ACQUISITIONS Total including other intangible assets | 192 550.00 | | | 192 550.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 89 379.00 | | 28 074.00 | 89 379.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 998.00 | | 5 660.00 | 11 998.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 68 699.00 | 10 044.00 | | 68 699.00 |
PE DEPRECIATION Total including other intangible assets | 5 105.00 | 1 111.00 | | 5 105.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 63 594.00 | 8 933.00 | | 63 594.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5R Provisions for social security and tax charges on accrued leave | 7 786.00 | 7 315.00 | 7 786.00 | 7 786.00 |
5Z Total provisions for risks and expenses | 7 786.00 | 7 315.00 | 7 786.00 | 7 786.00 |
7C Grand total | 7 786.00 | 7 315.00 | 7 786.00 | 7 786.00 |
| |
| 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 | 16 492.00 | 16 492.00 | | 16 492.00 |
8C Staff and Related Accounts | 108 522.00 | 108 522.00 | | 108 522.00 |
8D Social Security and Other Social Organizations | 63 747.00 | 63 747.00 | | 63 747.00 |
UT Other financial assets | 12 442.00 | | 12 442.00 | 12 442.00 |
VB VAT | 3 325.00 | 3 325.00 | | 3 325.00 |
VH Loans with a maturity of more than one year at origin | 70 238.00 | | 70 238.00 | 70 238.00 |
VI Group and Associates | 238.00 | 238.00 | | 238.00 |
VM Income taxes | 230.00 | 230.00 | | 230.00 |
VN Other taxes, similar payments | 7 794.00 | 7 794.00 | | 7 794.00 |
VQ Other Taxes, Duties, and Similar Debts | 13 437.00 | 13 437.00 | | 13 437.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 762.00 | 4 762.00 | | 4 762.00 |
VS Prepaid expenses | 71 894.00 | 71 894.00 | | 71 894.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 100 447.00 | 88 005.00 | 12 442.00 | 100 447.00 |
VW VAT | 10 574.00 | 10 574.00 | | 10 574.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 283 247.00 | 213 009.00 | 70 238.00 | 283 247.00 |
