| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 130.00 | 581.00 | 4 549.00 | 5 130.00 |
AH Goodwill | 1 283 161.00 | | 1 283 161.00 | 1 283 161.00 |
AT Other tangible assets | 8 399.00 | 6 706.00 | 1 693.00 | 8 399.00 |
BJ TOTAL (I) | 1 297 690.00 | 7 286.00 | 1 290 404.00 | 1 297 690.00 |
BX Customers and related accounts | 1 570 820.00 | | 1 570 820.00 | 1 570 820.00 |
BZ Other receivables | 137 563.00 | | 137 563.00 | 137 563.00 |
CF Cash and cash equivalents | 72 319.00 | | 72 319.00 | 72 319.00 |
CH Prepaid expenses | 6 004.00 | | 6 004.00 | 6 004.00 |
CJ TOTAL (II) | 1 786 705.00 | | 1 786 705.00 | 1 786 705.00 |
CO Grand total (0 to V) | 3 084 395.00 | 7 286.00 | 3 077 108.00 | 3 084 395.00 |
CU Other investments | 1 000.00 | | 1 000.00 | 1 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 985.00 | 2 985.00 | | 2 985.00 |
DD Legal reserve (1) | 299.00 | 299.00 | | 299.00 |
DG Other reserves | 374 160.00 | 94 224.00 | | 374 160.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 380 606.00 | 279 936.00 | | 380 606.00 |
DL TOTAL (I) | 758 049.00 | 377 444.00 | | 758 049.00 |
DU Loans and Debts from Credit Institutions (3) | 116 971.00 | 262 432.00 | | 116 971.00 |
DV Miscellaneous Loans and Financial Debts (4) | 98 414.00 | 458 472.00 | | 98 414.00 |
DW Advances and down payments received on current orders | 325 933.00 | | | 325 933.00 |
DX Trade payables and related accounts | 37 026.00 | 24 230.00 | | 37 026.00 |
DY Tax and social security liabilities | 81 043.00 | 81 322.00 | | 81 043.00 |
EA Other liabilities | 1 659 672.00 | 1 213 807.00 | | 1 659 672.00 |
EC TOTAL (IV) | 2 319 059.00 | 2 040 262.00 | | 2 319 059.00 |
EE Grand total (I to V) | 3 077 108.00 | 2 417 706.00 | | 3 077 108.00 |
EG Accrued income and payables due within one year | 2 319 059.00 | 1 827 798.00 | | 2 319 059.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 745.00 | 9 015.00 | | 745.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 250 915.00 | | 2 250 915.00 | 2 250 915.00 |
FJ Net sales | 2 250 915.00 | | 2 250 915.00 | 2 250 915.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 34 902.00 | |
FQ Other income | | | 114.00 | |
FR Total operating income (I) | | | 2 285 930.00 | |
FW Other purchases and external expenses | | | 1 487 188.00 | |
FX Taxes, duties, and similar payments | | | 26 470.00 | |
FY Salaries and Wages | | | 163 220.00 | |
FZ Social Security Contributions | | | 74 667.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 730.00 | |
GE Other Expenses | | | 2 878.00 | |
GF Total Operating Expenses (II) | | | 1 757 153.00 | |
GG - OPERATING RESULT (I - II) | | | 528 777.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5 144.00 | |
GP Total financial income (V) | | | 5 144.00 | |
GR Interest and similar expenses | | | 5 761.00 | |
GU Total financial expenses (VI) | | | 5 761.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -617.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 528 160.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 440.00 | 1 964.00 | | 440.00 |
HD Total exceptional income (VII) | 440.00 | 1 964.00 | | 440.00 |
HE Exceptional expenses on management operations | 2 007.00 | 10.00 | | 2 007.00 |
HH Total exceptional expenses (VIII) | 2 007.00 | 10.00 | | 2 007.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 567.00 | 1 953.00 | | -1 567.00 |
HK Income tax | 145 988.00 | 98 284.00 | | 145 988.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 291 515.00 | 1 780 134.00 | | 2 291 515.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 910 909.00 | 1 500 198.00 | | 1 910 909.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 380 606.00 | 279 936.00 | | 380 606.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 557.00 | 2 730.00 | | 4 557.00 |
PE DEPRECIATION Total including other intangible assets | | 581.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | 4 557.00 | 2 149.00 | | 4 557.00 |
| |
| 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 | 98 414.00 | 98 414.00 | | 98 414.00 |
8B Suppliers and Related Accounts | 37 026.00 | 37 026.00 | | 37 026.00 |
8D Social Security and Other Social Organizations | 81 043.00 | 81 043.00 | | 81 043.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 659 672.00 | 1 659 672.00 | | 1 659 672.00 |
VG Loans with a maturity of up to one year at origin | 116 971.00 | 116 971.00 | | 116 971.00 |
VS Prepaid expenses | 1 714 386.00 | 1 714 386.00 | | 1 714 386.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 714 386.00 | 1 714 386.00 | | 1 714 386.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 993 126.00 | 1 993 126.00 | | 1 993 126.00 |
