| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 39 292.00 | 39 292.00 | | 39 292.00 |
AH Goodwill | 89 728.00 | | 89 728.00 | 89 728.00 |
AT Other tangible assets | 224 462.00 | 177 294.00 | 47 167.00 | 224 462.00 |
BD Other fixed assets | 114.00 | | 114.00 | 114.00 |
BH Other financial assets | 1 198.00 | | 1 198.00 | 1 198.00 |
BJ TOTAL (I) | 354 793.00 | 216 586.00 | 138 206.00 | 354 793.00 |
BX Customers and related accounts | 157 457.00 | | 157 457.00 | 157 457.00 |
BZ Other receivables | 981 078.00 | | 981 078.00 | 981 078.00 |
CF Cash and cash equivalents | 884 230.00 | | 884 230.00 | 884 230.00 |
CH Prepaid expenses | 8 974.00 | | 8 974.00 | 8 974.00 |
CJ TOTAL (II) | 2 031 739.00 | | 2 031 739.00 | 2 031 739.00 |
CO Grand total (0 to V) | 2 386 531.00 | 216 586.00 | 2 169 945.00 | 2 386 531.00 |
CP Shares due in less than one year | 1 198.00 | | | 1 198.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DG Other reserves | 44 794.00 | 44 794.00 | | 44 794.00 |
DH Retained earnings | 76 861.00 | 58 700.00 | | 76 861.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 104 688.00 | 68 161.00 | | 104 688.00 |
DL TOTAL (I) | 267 043.00 | 212 355.00 | | 267 043.00 |
DU Loans and Debts from Credit Institutions (3) | 22 400.00 | 39 516.00 | | 22 400.00 |
DX Trade payables and related accounts | 44 117.00 | 41 539.00 | | 44 117.00 |
DY Tax and social security liabilities | 197 808.00 | 150 144.00 | | 197 808.00 |
EA Other liabilities | 1 638 576.00 | 1 674 145.00 | | 1 638 576.00 |
EC TOTAL (IV) | 1 902 902.00 | 1 905 344.00 | | 1 902 902.00 |
EE Grand total (I to V) | 2 169 945.00 | 2 117 699.00 | | 2 169 945.00 |
EG Accrued income and payables due within one year | 1 898 359.00 | | | 1 898 359.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 886 995.00 | | 886 995.00 | 886 995.00 |
FJ Net sales | 886 995.00 | | 886 995.00 | 886 995.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 39 082.00 | |
FQ Other income | | | 629.00 | |
FR Total operating income (I) | | | 926 706.00 | |
FW Other purchases and external expenses | | | 215 367.00 | |
FX Taxes, duties, and similar payments | | | 16 550.00 | |
FY Salaries and Wages | | | 396 894.00 | |
FZ Social Security Contributions | | | 136 840.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 326.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 780 977.00 | |
GG - OPERATING RESULT (I - II) | | | 145 729.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 915.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 915.00 | |
GR Interest and similar expenses | | | 1 244.00 | |
GU Total financial expenses (VI) | | | 1 244.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -329.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 145 400.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 40 712.00 | 20 156.00 | | 40 712.00 |
HL TOTAL REVENUE (I + III + V + VII) | 927 621.00 | 863 345.00 | | 927 621.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 822 933.00 | 795 183.00 | | 822 933.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 104 688.00 | 68 161.00 | | 104 688.00 |
| |
| 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 | 335 663.00 | | 19 168.00 | 335 663.00 |
I3 DECREASES Total Financial Fixed Assets | 38.00 | | 1 312.00 | 38.00 |
I4 DECREASES Grand Total | 38.00 | | 354 793.00 | 38.00 |
IO DECREASES Total including other intangible assets | | | 129 020.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 224 462.00 | |
KD ACQUISITIONS Total including other intangible assets | 129 020.00 | | | 129 020.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 205 293.00 | | 19 168.00 | 205 293.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 350.00 | | | 1 350.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 201 260.00 | 15 326.00 | | 201 260.00 |
PE DEPRECIATION Total including other intangible assets | 39 292.00 | | | 39 292.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 161 968.00 | 15 326.00 | | 161 968.00 |
| |
| 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 | 44 117.00 | 44 117.00 | | 44 117.00 |
8C Staff and Related Accounts | 69 750.00 | 69 750.00 | | 69 750.00 |
8D Social Security and Other Social Organizations | 58 482.00 | 58 482.00 | | 58 482.00 |
8E Income Taxes | 20 556.00 | 20 556.00 | | 20 556.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 638 576.00 | 1 638 576.00 | | 1 638 576.00 |
UT Other financial assets | 1 198.00 | 1 198.00 | | 1 198.00 |
UX Other trade receivables | 157 457.00 | 157 457.00 | | 157 457.00 |
VB VAT | 10 519.00 | 10 519.00 | | 10 519.00 |
VG Loans with a maturity of up to one year at origin | 22 400.00 | 17 857.00 | 4 543.00 | 22 400.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 906.00 | 8 906.00 | | 8 906.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 970 558.00 | 970 558.00 | | 970 558.00 |
VS Prepaid expenses | 8 974.00 | 8 974.00 | | 8 974.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 148 706.00 | 1 148 706.00 | | 1 148 706.00 |
VW VAT | 40 113.00 | 40 113.00 | | 40 113.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 902 902.00 | 1 898 359.00 | 4 543.00 | 1 902 902.00 |
