| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 825.00 | 3 825.00 | | 3 825.00 |
AT Other tangible assets | 33 967.00 | 5 878.00 | 28 090.00 | 33 967.00 |
BH Other financial assets | 1 065.00 | | 1 065.00 | 1 065.00 |
BJ TOTAL (I) | 48 657.00 | 9 703.00 | 38 955.00 | 48 657.00 |
BX Customers and related accounts | 347 214.00 | 5 078.00 | 342 136.00 | 347 214.00 |
BZ Other receivables | 56 897.00 | | 56 897.00 | 56 897.00 |
CF Cash and cash equivalents | 195 914.00 | | 195 914.00 | 195 914.00 |
CH Prepaid expenses | 2 386.00 | | 2 386.00 | 2 386.00 |
CJ TOTAL (II) | 602 410.00 | 5 078.00 | 597 332.00 | 602 410.00 |
CO Grand total (0 to V) | 651 067.00 | 14 781.00 | 636 287.00 | 651 067.00 |
CP Shares due in less than one year | 1 065.00 | | | 1 065.00 |
CU Other investments | 9 800.00 | | 9 800.00 | 9 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 26 000.00 | 26 000.00 | | 26 000.00 |
DC Revaluation differences | 720.00 | 720.00 | | 720.00 |
DD Legal reserve (1) | 2 600.00 | 2 600.00 | | 2 600.00 |
DG Other reserves | 205 578.00 | 171 494.00 | | 205 578.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 610.00 | 34 083.00 | | 43 610.00 |
DL TOTAL (I) | 278 508.00 | 234 898.00 | | 278 508.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 175.00 | 14 175.00 | | 14 175.00 |
DW Advances and down payments received on current orders | 730.00 | 730.00 | | 730.00 |
DX Trade payables and related accounts | 194 844.00 | 174 312.00 | | 194 844.00 |
DY Tax and social security liabilities | 121 428.00 | 142 420.00 | | 121 428.00 |
EA Other liabilities | 26 602.00 | 26 602.00 | | 26 602.00 |
EC TOTAL (IV) | 357 779.00 | 358 239.00 | | 357 779.00 |
EE Grand total (I to V) | 636 287.00 | 593 137.00 | | 636 287.00 |
EG Accrued income and payables due within one year | 357 779.00 | 358 239.00 | | 357 779.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 262 216.00 | 320.00 | 1 262 536.00 | 1 262 216.00 |
FJ Net sales | 1 262 216.00 | 320.00 | 1 262 536.00 | 1 262 216.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 256.00 | |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 1 271 804.00 | |
FW Other purchases and external expenses | | | 1 115 006.00 | |
FX Taxes, duties, and similar payments | | | 5 480.00 | |
FY Salaries and Wages | | | 59 487.00 | |
FZ Social Security Contributions | | | 25 821.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 019.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 2 080.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 1 209 896.00 | |
GG - OPERATING RESULT (I - II) | | | 61 908.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 61 908.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 9 256.00 | 739.00 | | 9 256.00 |
A2 TOTAL ASSETS | 16 225.00 | 17 049.00 | | 16 225.00 |
HA Exceptional income from management transactions | 859.00 | 467.00 | | 859.00 |
HD Total exceptional income (VII) | 859.00 | 467.00 | | 859.00 |
HE Exceptional expenses on management operations | 7 336.00 | 9 347.00 | | 7 336.00 |
HF Exceptional expenses on capital transactions | 1 000.00 | | | 1 000.00 |
HH Total exceptional expenses (VIII) | 8 336.00 | 9 347.00 | | 8 336.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 476.00 | -8 879.00 | | -7 476.00 |
HK Income tax | 10 821.00 | 7 672.00 | | 10 821.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 272 663.00 | 1 133 587.00 | | 1 272 663.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 229 053.00 | 1 099 503.00 | | 1 229 053.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 610.00 | 34 083.00 | | 43 610.00 |
| |
| 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 | 46 173.00 | | 2 484.00 | 46 173.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 865.00 | |
I4 DECREASES Grand Total | | | 48 657.00 | |
IO DECREASES Total including other intangible assets | | | 3 825.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 33 967.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 825.00 | | | 3 825.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 31 483.00 | | 2 484.00 | 31 483.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 865.00 | | | 10 865.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 684.00 | 2 019.00 | | 7 684.00 |
PE DEPRECIATION Total including other intangible assets | 3 825.00 | | | 3 825.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 859.00 | 2 019.00 | | 3 859.00 |
| |
| 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 | 194 844.00 | 194 844.00 | | 194 844.00 |
8C Staff and Related Accounts | 2 865.00 | 2 865.00 | | 2 865.00 |
8D Social Security and Other Social Organizations | 2 607.00 | 2 607.00 | | 2 607.00 |
8E Income Taxes | 1 528.00 | 1 528.00 | | 1 528.00 |
8K Other liabilities (including liabilities related to repo transactions) | 26 602.00 | 26 602.00 | | 26 602.00 |
UT Other financial assets | 1 065.00 | 1 065.00 | | 1 065.00 |
UX Other trade receivables | 338 159.00 | 338 159.00 | | 338 159.00 |
VA Doubtful or disputed receivables | 9 055.00 | 9 055.00 | | 9 055.00 |
VB VAT | 40 848.00 | 40 848.00 | | 40 848.00 |
VC Group and associates | 14 425.00 | 14 425.00 | | 14 425.00 |
VI Group and Associates | 14 175.00 | 14 175.00 | | 14 175.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 307.00 | 1 307.00 | | 1 307.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 624.00 | 1 624.00 | | 1 624.00 |
VS Prepaid expenses | 2 386.00 | 2 386.00 | | 2 386.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 407 562.00 | 407 562.00 | | 407 562.00 |
VW VAT | 113 121.00 | 113 121.00 | | 113 121.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 357 049.00 | 357 049.00 | | 357 049.00 |
