| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 507 971.00 | 433 231.00 | 74 740.00 | 507 971.00 |
AT Other tangible assets | | | | |
BJ TOTAL (I) | 558 276.00 | 433 231.00 | 125 045.00 | 558 276.00 |
BV Advances and down payments on orders | 2 760.00 | | 2 760.00 | 2 760.00 |
BX Customers and related accounts | 461 282.00 | 12 686.00 | 448 596.00 | 461 282.00 |
BZ Other receivables | 92 323.00 | | 92 323.00 | 92 323.00 |
CF Cash and cash equivalents | 41 009.00 | | 41 009.00 | 41 009.00 |
CH Prepaid expenses | 1 000.00 | | 1 000.00 | 1 000.00 |
CJ TOTAL (II) | 598 374.00 | 12 686.00 | 585 688.00 | 598 374.00 |
CO Grand total (0 to V) | 1 156 650.00 | 445 917.00 | 710 733.00 | 1 156 650.00 |
CU Other investments | 50 305.00 | | 50 305.00 | 50 305.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 81 789.00 | 81 789.00 | | 81 789.00 |
DB Share, merger, contribution premiums, etc. | 34 498.00 | 34 498.00 | | 34 498.00 |
DD Legal reserve (1) | 7 622.00 | 7 622.00 | | 7 622.00 |
DG Other reserves | 883.00 | 883.00 | | 883.00 |
DH Retained earnings | -1 161.00 | -94 085.00 | | -1 161.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 181 722.00 | 92 924.00 | | 181 722.00 |
DL TOTAL (I) | 305 353.00 | 123 631.00 | | 305 353.00 |
DU Loans and Debts from Credit Institutions (3) | | 580.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 112 091.00 | 146 231.00 | | 112 091.00 |
DX Trade payables and related accounts | 58 803.00 | 129 332.00 | | 58 803.00 |
DY Tax and social security liabilities | 104 088.00 | 74 600.00 | | 104 088.00 |
EA Other liabilities | 2 425.00 | 1 729.00 | | 2 425.00 |
EB Prepaid income (2) | 127 973.00 | 86 162.00 | | 127 973.00 |
EC TOTAL (IV) | 405 380.00 | 438 635.00 | | 405 380.00 |
EE Grand total (I to V) | 710 733.00 | 562 266.00 | | 710 733.00 |
EG Accrued income and payables due within one year | 405 330.00 | 438 635.00 | | 405 330.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 293 420.00 | | 1 293 420.00 | 1 293 420.00 |
FJ Net sales | 1 293 420.00 | | 1 293 420.00 | 1 293 420.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 285.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 1 297 711.00 | |
FW Other purchases and external expenses | | | 670 710.00 | |
FX Taxes, duties, and similar payments | | | 16 350.00 | |
FY Salaries and Wages | | | 250 695.00 | |
FZ Social Security Contributions | | | 70 372.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 20 319.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 7 562.00 | |
GE Other Expenses | | | 33.00 | |
GF Total Operating Expenses (II) | | | 1 036 042.00 | |
GG - OPERATING RESULT (I - II) | | | 261 669.00 | |
GR Interest and similar expenses | | | 1 376.00 | |
GU Total financial expenses (VI) | | | 1 376.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 376.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 260 293.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 168.00 | 1 619.00 | | 1 168.00 |
HK Income tax | 78 571.00 | 47 444.00 | | 78 571.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 297 711.00 | 1 007 785.00 | | 1 297 711.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 115 989.00 | 914 861.00 | | 1 115 989.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 181 722.00 | 92 924.00 | | 181 722.00 |
| |
| 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 | 558 276.00 | | | 558 276.00 |
I3 DECREASES Total Financial Fixed Assets | | | 50 305.00 | |
I4 DECREASES Grand Total | | | 558 276.00 | |
IO DECREASES Total including other intangible assets | | | 507 971.00 | |
KD ACQUISITIONS Total including other intangible assets | 507 971.00 | | | 507 971.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 50 305.00 | | | 50 305.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 412 912.00 | 20 319.00 | | 412 912.00 |
PE DEPRECIATION Total including other intangible assets | 412 912.00 | 20 319.00 | | 412 912.00 |
| |
| 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 | 58 803.00 | 58 803.00 | | 58 803.00 |
8C Staff and Related Accounts | 9 712.00 | 9 712.00 | | 9 712.00 |
8D Social Security and Other Social Organizations | 9 879.00 | 9 879.00 | | 9 879.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 425.00 | 2 425.00 | | 2 425.00 |
8L Deferred income | 127 973.00 | 127 973.00 | | 127 973.00 |
UX Other trade receivables | 445 172.00 | 445 172.00 | | 445 172.00 |
UY Staff and related accounts | 341.00 | 341.00 | | 341.00 |
VA Doubtful or disputed receivables | 16 110.00 | 16 110.00 | | 16 110.00 |
VB VAT | 16 552.00 | 16 552.00 | | 16 552.00 |
VC Group and associates | 1 314.00 | 1 314.00 | | 1 314.00 |
VI Group and Associates | 112 091.00 | 112 091.00 | | 112 091.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 232.00 | 5 232.00 | | 5 232.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 74 116.00 | 74 116.00 | | 74 116.00 |
VS Prepaid expenses | 1 000.00 | 1 000.00 | | 1 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 554 605.00 | 554 605.00 | | 554 605.00 |
VW VAT | 79 265.00 | 79 265.00 | | 79 265.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 405 380.00 | 405 380.00 | | 405 380.00 |
