| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 729.00 | 3 729.00 | | 3 729.00 |
AH Goodwill | 146 400.00 | | 146 400.00 | 146 400.00 |
AT Other tangible assets | 38 022.00 | 32 181.00 | 5 841.00 | 38 022.00 |
BD Other fixed assets | 168.00 | | 168.00 | 168.00 |
BH Other financial assets | 5 654.00 | | 5 654.00 | 5 654.00 |
BJ TOTAL (I) | 193 973.00 | 35 910.00 | 158 064.00 | 193 973.00 |
BX Customers and related accounts | 428 145.00 | | 428 145.00 | 428 145.00 |
BZ Other receivables | 661 548.00 | | 661 548.00 | 661 548.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 16 007.00 | | 16 007.00 | 16 007.00 |
CJ TOTAL (II) | 1 105 699.00 | | 1 105 699.00 | 1 105 699.00 |
CO Grand total (0 to V) | 1 299 673.00 | 35 910.00 | 1 263 763.00 | 1 299 673.00 |
CP Shares due in less than one year | 5 654.00 | | | 5 654.00 |
| |
| 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 |
DG Other reserves | 177 680.00 | 178 232.00 | | 177 680.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 183 969.00 | 199 448.00 | | 183 969.00 |
DL TOTAL (I) | 471 649.00 | 487 680.00 | | 471 649.00 |
DP Provisions for Risks | 24 931.00 | 24 931.00 | | 24 931.00 |
DR TOTAL (IV) | 24 931.00 | 24 931.00 | | 24 931.00 |
DU Loans and Debts from Credit Institutions (3) | 49 098.00 | 43 720.00 | | 49 098.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 055.00 | 32 887.00 | | 23 055.00 |
DX Trade payables and related accounts | 140 202.00 | 123 071.00 | | 140 202.00 |
DY Tax and social security liabilities | 545 745.00 | 837 850.00 | | 545 745.00 |
EA Other liabilities | 9 084.00 | 8 710.00 | | 9 084.00 |
EC TOTAL (IV) | 767 183.00 | 1 046 239.00 | | 767 183.00 |
EE Grand total (I to V) | 1 263 763.00 | 1 558 849.00 | | 1 263 763.00 |
EG Accrued income and payables due within one year | 767 183.00 | 1 046 239.00 | | 767 183.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 48 742.00 | 43 415.00 | | 48 742.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 615 278.00 | | 3 615 278.00 | 3 615 278.00 |
FJ Net sales | 3 615 278.00 | | 3 615 278.00 | 3 615 278.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 82 176.00 | |
FQ Other income | | | 1 327.00 | |
FR Total operating income (I) | | | 3 698 782.00 | |
FW Other purchases and external expenses | | | 345 100.00 | |
FX Taxes, duties, and similar payments | | | 93 602.00 | |
FY Salaries and Wages | | | 2 476 337.00 | |
FZ Social Security Contributions | | | 573 719.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 416.00 | |
GE Other Expenses | | | 1 485.00 | |
GF Total Operating Expenses (II) | | | 3 494 659.00 | |
GG - OPERATING RESULT (I - II) | | | 204 123.00 | |
GL Other interest and similar income | | | 1 861.00 | |
GP Total financial income (V) | | | 1 861.00 | |
GR Interest and similar expenses | | | 4 711.00 | |
GU Total financial expenses (VI) | | | 4 711.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 850.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 201 273.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 80 711.00 | 21 447.00 | | 80 711.00 |
HJ Employee participation in company results | 12 294.00 | 13 941.00 | | 12 294.00 |
HK Income tax | 5 010.00 | 24 265.00 | | 5 010.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 700 643.00 | 3 680 776.00 | | 3 700 643.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 516 674.00 | 3 481 328.00 | | 3 516 674.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 183 969.00 | 199 448.00 | | 183 969.00 |
| |
| 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 | 193 975.00 | | | 193 975.00 |
I3 DECREASES Total Financial Fixed Assets | | 2.00 | 5 822.00 | |
I4 DECREASES Grand Total | | 2.00 | 193 973.00 | |
IO DECREASES Total including other intangible assets | | | 150 129.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 38 022.00 | |
KD ACQUISITIONS Total including other intangible assets | 150 129.00 | | | 150 129.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 38 022.00 | | | 38 022.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 824.00 | | | 5 824.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 31 493.00 | 4 416.00 | | 31 493.00 |
PE DEPRECIATION Total including other intangible assets | 3 729.00 | | | 3 729.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 27 764.00 | 4 416.00 | | 27 764.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 24 931.00 | | | 24 931.00 |
6T Receivables | 1 465.00 | | 1 465.00 | 1 465.00 |
7B Total provisions for depreciation | 1 465.00 | | 1 465.00 | 1 465.00 |
7C Grand total | 26 396.00 | | 1 465.00 | 26 396.00 |
UE of which provisions and reversals: - Operating | | | 1 465.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 23 055.00 | 23 055.00 | | 23 055.00 |
8B Suppliers and Related Accounts | 140 202.00 | 140 202.00 | | 140 202.00 |
8C Staff and Related Accounts | 49 240.00 | 49 240.00 | | 49 240.00 |
8D Social Security and Other Social Organizations | 258 647.00 | 258 647.00 | | 258 647.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 084.00 | 9 084.00 | | 9 084.00 |
UT Other financial assets | 5 654.00 | 5 654.00 | | 5 654.00 |
UX Other trade receivables | 428 145.00 | 428 145.00 | | 428 145.00 |
UY Staff and related accounts | 100.00 | 100.00 | | 100.00 |
VB VAT | 20 035.00 | 20 035.00 | | 20 035.00 |
VC Group and associates | 497 022.00 | 497 022.00 | | 497 022.00 |
VG Loans with a maturity of up to one year at origin | 49 098.00 | 49 098.00 | | 49 098.00 |
VM Income taxes | 68 695.00 | 68 695.00 | | 68 695.00 |
VQ Other Taxes, Duties, and Similar Debts | 80 388.00 | 80 388.00 | | 80 388.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 75 696.00 | 75 696.00 | | 75 696.00 |
VS Prepaid expenses | 16 007.00 | 16 007.00 | | 16 007.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 111 354.00 | 1 111 354.00 | | 1 111 354.00 |
VW VAT | 157 469.00 | 157 469.00 | | 157 469.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 767 183.00 | 767 183.00 | | 767 183.00 |
