| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 412.00 | 10 412.00 | | 10 412.00 |
AH Goodwill | 2 915 455.00 | | 2 915 455.00 | 2 915 455.00 |
AT Other tangible assets | 15 729.00 | 15 729.00 | | 15 729.00 |
AX Advances and down payments | | | 5.00 | |
BJ TOTAL (I) | 2 941 595.00 | 26 141.00 | 2 915 455.00 | 2 941 595.00 |
BP Services in progress | 502 026.00 | | 502 026.00 | 502 026.00 |
BV Advances and down payments on orders | 972.00 | | 972.00 | 972.00 |
BX Customers and related accounts | 1 632 777.00 | 68 792.00 | 1 563 986.00 | 1 632 777.00 |
BZ Other receivables | 1 592 757.00 | | 1 592 757.00 | 1 592 757.00 |
CF Cash and cash equivalents | 2 904 189.00 | | 2 904 189.00 | 2 904 189.00 |
CH Prepaid expenses | 3 320.00 | | 3 320.00 | 3 320.00 |
CJ TOTAL (II) | 6 636 042.00 | 68 792.00 | 6 567 250.00 | 6 636 042.00 |
CO Grand total (0 to V) | 9 577 637.00 | 94 932.00 | 9 482 705.00 | 9 577 637.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DB Share, merger, contribution premiums, etc. | 456 994.00 | 456 994.00 | | 456 994.00 |
DD Legal reserve (1) | 50 000.00 | 50 000.00 | | 50 000.00 |
DH Retained earnings | 5 050 938.00 | 4 975 502.00 | | 5 050 938.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 138 347.00 | 75 436.00 | | 138 347.00 |
DL TOTAL (I) | 6 196 280.00 | 6 057 932.00 | | 6 196 280.00 |
DU Loans and Debts from Credit Institutions (3) | 50 916.00 | | | 50 916.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8.00 | 739.00 | | 8.00 |
DW Advances and down payments received on current orders | 9 388.00 | 9 088.00 | | 9 388.00 |
DX Trade payables and related accounts | 2 574 852.00 | 3 159 496.00 | | 2 574 852.00 |
DY Tax and social security liabilities | 586 628.00 | 599 721.00 | | 586 628.00 |
EA Other liabilities | 64 641.00 | 32 983.00 | | 64 641.00 |
EC TOTAL (IV) | 3 286 425.00 | 3 802 027.00 | | 3 286 425.00 |
EE Grand total (I to V) | 9 482 705.00 | 9 859 959.00 | | 9 482 705.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 712 959.00 | 23 604.00 | 3 736 562.00 | 3 712 959.00 |
FJ Net sales | 3 712 959.00 | 23 604.00 | 3 736 562.00 | 3 712 959.00 |
FM Inventory production | | | 42 756.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 38 743.00 | |
FQ Other income | | | 33.00 | |
FR Total operating income (I) | | | 3 818 094.00 | |
FW Other purchases and external expenses | | | 2 242 367.00 | |
FX Taxes, duties, and similar payments | | | 25 563.00 | |
FY Salaries and Wages | | | 916 189.00 | |
FZ Social Security Contributions | | | 413 935.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 9 045.00 | |
GE Other Expenses | | | 38 874.00 | |
GF Total Operating Expenses (II) | | | 3 645 972.00 | |
GG - OPERATING RESULT (I - II) | | | 172 122.00 | |
GL Other interest and similar income | | | 35 576.00 | |
GP Total financial income (V) | | | 35 576.00 | |
GR Interest and similar expenses | | | 2.00 | |
GU Total financial expenses (VI) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 35 574.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 207 695.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 633.00 | | |
HD Total exceptional income (VII) | | 633.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 633.00 | | |
HK Income tax | 69 348.00 | 36 993.00 | | 69 348.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 853 670.00 | 4 093 423.00 | | 3 853 670.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 715 323.00 | 4 017 987.00 | | 3 715 323.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 138 347.00 | 75 436.00 | | 138 347.00 |
| |
| 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 | 2 941 595.00 | | | 2 941 595.00 |
I4 DECREASES Grand Total | | | 2 941 595.00 | |
IO DECREASES Total including other intangible assets | | | 2 925 867.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 15 729.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 925 867.00 | | | 2 925 867.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 729.00 | | | 15 729.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 26 141.00 | | | 26 141.00 |
PE DEPRECIATION Total including other intangible assets | 10 412.00 | | | 10 412.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 729.00 | | | 15 729.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 98 489.00 | 9 045.00 | 38 743.00 | 98 489.00 |
7B Total provisions for depreciation | 98 489.00 | 9 045.00 | 38 743.00 | 98 489.00 |
7C Grand total | 98 489.00 | 9 045.00 | 38 743.00 | 98 489.00 |
UE of which provisions and reversals: - Operating | | 9 045.00 | 38 743.00 | |
| |
| 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 | 2 574 852.00 | 2 574 852.00 | | 2 574 852.00 |
8C Staff and Related Accounts | 170 844.00 | 170 844.00 | | 170 844.00 |
8D Social Security and Other Social Organizations | 131 816.00 | 131 816.00 | | 131 816.00 |
UX Other trade receivables | 1 550 227.00 | 1 550 227.00 | | 1 550 227.00 |
UZ Social Security, other social security organizations | 687.00 | 687.00 | | 687.00 |
VA Doubtful or disputed receivables | 82 550.00 | 82 550.00 | | 82 550.00 |
VB VAT | 427 249.00 | 427 249.00 | | 427 249.00 |
VC Group and associates | 1 164 822.00 | 1 164 822.00 | | 1 164 822.00 |
VG Loans with a maturity of up to one year at origin | 50 916.00 | 50 916.00 | | 50 916.00 |
VI Group and Associates | 64 641.00 | 64 641.00 | | 64 641.00 |
VQ Other Taxes, Duties, and Similar Debts | 17 024.00 | 17 024.00 | | 17 024.00 |
VS Prepaid expenses | 3 320.00 | 3 320.00 | | 3 320.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 228 854.00 | 3 228 854.00 | | 3 228 854.00 |
VW VAT | 266 945.00 | 266 945.00 | | 266 945.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 277 037.00 | 3 277 037.00 | | 3 277 037.00 |
