| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 831 937.00 | 443 206.00 | 388 731.00 | 831 937.00 |
AR Technical installations, industrial equipment and tools | 4 718.00 | 4 323.00 | 396.00 | 4 718.00 |
AT Other tangible assets | 98 741.00 | 90 925.00 | 7 817.00 | 98 741.00 |
BH Other financial assets | 4 784.00 | | 4 784.00 | 4 784.00 |
BJ TOTAL (I) | 940 180.00 | 538 453.00 | 401 727.00 | 940 180.00 |
BT Goods | 358 302.00 | | 358 302.00 | 358 302.00 |
BX Customers and related accounts | 3 102.00 | | 3 102.00 | 3 102.00 |
BZ Other receivables | 35 044.00 | | 35 044.00 | 35 044.00 |
CF Cash and cash equivalents | 16 790.00 | | 16 790.00 | 16 790.00 |
CH Prepaid expenses | 2 991.00 | | 2 991.00 | 2 991.00 |
CJ TOTAL (II) | 416 230.00 | | 416 230.00 | 416 230.00 |
CO Grand total (0 to V) | 1 356 410.00 | 538 453.00 | 817 957.00 | 1 356 410.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 197 837.00 | 244 613.00 | | 197 837.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 784.00 | 93 224.00 | | 37 784.00 |
DL TOTAL (I) | 244 006.00 | 346 222.00 | | 244 006.00 |
DU Loans and Debts from Credit Institutions (3) | 178 630.00 | 242 979.00 | | 178 630.00 |
DV Miscellaneous Loans and Financial Debts (4) | 86 405.00 | 17 439.00 | | 86 405.00 |
DW Advances and down payments received on current orders | 8 580.00 | 7 937.00 | | 8 580.00 |
DX Trade payables and related accounts | 264 970.00 | 248 958.00 | | 264 970.00 |
DY Tax and social security liabilities | 35 366.00 | 52 290.00 | | 35 366.00 |
EC TOTAL (IV) | 573 951.00 | 569 603.00 | | 573 951.00 |
EE Grand total (I to V) | 817 957.00 | 915 825.00 | | 817 957.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 214 769.00 | | 1 214 769.00 | 1 214 769.00 |
FJ Net sales | 1 214 769.00 | | 1 214 769.00 | 1 214 769.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 700.00 | |
FQ Other income | | | 1 178.00 | |
FR Total operating income (I) | | | 1 218 648.00 | |
FS Purchases of goods (including customs duties) | | | 738 601.00 | |
FT Inventory change (goods) | | | 17 930.00 | |
FW Other purchases and external expenses | | | 145 669.00 | |
FX Taxes, duties, and similar payments | | | 14 647.00 | |
FY Salaries and Wages | | | 130 206.00 | |
FZ Social Security Contributions | | | 30 271.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 59 000.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 31 182.00 | |
GF Total Operating Expenses (II) | | | 1 167 506.00 | |
GG - OPERATING RESULT (I - II) | | | 51 142.00 | |
GL Other interest and similar income | | | 482.00 | |
GP Total financial income (V) | | | 482.00 | |
GR Interest and similar expenses | | | 8 563.00 | |
GU Total financial expenses (VI) | | | 8 563.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 082.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 43 060.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 276.00 | 27 932.00 | | 5 276.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 219 129.00 | 1 463 380.00 | | 1 219 129.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 181 345.00 | 1 370 156.00 | | 1 181 345.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 37 784.00 | 93 224.00 | | 37 784.00 |
| |
| 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 | 940 180.00 | | | 940 180.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 784.00 | |
I4 DECREASES Grand Total | | | 940 180.00 | |
IO DECREASES Total including other intangible assets | | | 831 937.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 103 459.00 | |
KD ACQUISITIONS Total including other intangible assets | 831 937.00 | | | 831 937.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 103 459.00 | | | 103 459.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 784.00 | | | 4 784.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 479 453.00 | 59 000.00 | | 479 453.00 |
PE DEPRECIATION Total including other intangible assets | 387 695.00 | 55 511.00 | | 387 695.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 91 758.00 | 3 489.00 | | 91 758.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 664.00 | | 664.00 | 664.00 |
7B Total provisions for depreciation | 664.00 | | 664.00 | 664.00 |
7C Grand total | 664.00 | | 664.00 | 664.00 |
| |
| 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 | 264 970.00 | 264 970.00 | | 264 970.00 |
8C Staff and Related Accounts | 13 543.00 | 13 543.00 | | 13 543.00 |
8D Social Security and Other Social Organizations | 15 129.00 | 15 129.00 | | 15 129.00 |
UT Other financial assets | 4 784.00 | | 4 784.00 | 4 784.00 |
UX Other trade receivables | 3 102.00 | 3 102.00 | | 3 102.00 |
UZ Social Security, other social security organizations | 92.00 | 92.00 | | 92.00 |
VB VAT | 21 989.00 | 21 989.00 | | 21 989.00 |
VC Group and associates | 2 606.00 | 2 606.00 | | 2 606.00 |
VH Loans with a maturity of more than one year at origin | 178 630.00 | | 178 630.00 | 178 630.00 |
VI Group and Associates | 86 405.00 | 86 405.00 | | 86 405.00 |
VM Income taxes | 3 568.00 | 3 568.00 | | 3 568.00 |
VN Other taxes, similar payments | 5 332.00 | 5 332.00 | | 5 332.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 456.00 | 1 456.00 | | 1 456.00 |
VS Prepaid expenses | 2 991.00 | 2 991.00 | | 2 991.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 45 921.00 | 41 137.00 | 4 784.00 | 45 921.00 |
VW VAT | 6 694.00 | 6 694.00 | | 6 694.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 565 372.00 | 386 741.00 | 178 630.00 | 565 372.00 |
