| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 706.00 | 706.00 | | 706.00 |
AH Goodwill | 307 587.00 | | 307 587.00 | 307 587.00 |
AT Other tangible assets | 99 987.00 | 99 987.00 | | 99 987.00 |
BJ TOTAL (I) | 408 280.00 | 100 693.00 | 307 587.00 | 408 280.00 |
BX Customers and related accounts | 167 025.00 | 66 208.00 | 100 817.00 | 167 025.00 |
BZ Other receivables | 320 553.00 | | 320 553.00 | 320 553.00 |
CF Cash and cash equivalents | 49 801.00 | | 49 801.00 | 49 801.00 |
CH Prepaid expenses | 1 232.00 | | 1 232.00 | 1 232.00 |
CJ TOTAL (II) | 538 611.00 | 66 208.00 | 472 403.00 | 538 611.00 |
CO Grand total (0 to V) | 946 892.00 | 166 901.00 | 779 991.00 | 946 892.00 |
CR Shares due in more than one year | 108 995.00 | | | 108 995.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DH Retained earnings | 399 739.00 | 397 849.00 | | 399 739.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 649.00 | 1 890.00 | | 2 649.00 |
DL TOTAL (I) | 435 388.00 | 432 739.00 | | 435 388.00 |
DW Advances and down payments received on current orders | | 3 138.00 | | |
DX Trade payables and related accounts | 107 631.00 | 142 184.00 | | 107 631.00 |
DY Tax and social security liabilities | 87 650.00 | 91 375.00 | | 87 650.00 |
EA Other liabilities | 3 008.00 | | | 3 008.00 |
EB Prepaid income (2) | 146 314.00 | 149 893.00 | | 146 314.00 |
EC TOTAL (IV) | 344 603.00 | 386 591.00 | | 344 603.00 |
EE Grand total (I to V) | 779 991.00 | 819 330.00 | | 779 991.00 |
EG Accrued income and payables due within one year | 344 603.00 | 383 453.00 | | 344 603.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 655 077.00 | |
FJ Net sales | | | 655 077.00 | |
FM Inventory production | | | 3 579.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 58 004.00 | |
FQ Other income | | | 149.00 | |
FR Total operating income (I) | | | 716 810.00 | |
FW Other purchases and external expenses | | | 345 810.00 | |
FX Taxes, duties, and similar payments | | | 10 650.00 | |
FY Salaries and Wages | | | 213 701.00 | |
FZ Social Security Contributions | | | 52 503.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 620.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 29 986.00 | |
GE Other Expenses | | | 28 988.00 | |
GF Total Operating Expenses (II) | | | 684 257.00 | |
GG - OPERATING RESULT (I - II) | | | 32 553.00 | |
GL Other interest and similar income | | | 1 100.00 | |
GP Total financial income (V) | | | 1 100.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 100.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 653.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 80 000.00 | | |
HD Total exceptional income (VII) | | 80 000.00 | | |
HF Exceptional expenses on capital transactions | 31 004.00 | | | 31 004.00 |
HH Total exceptional expenses (VIII) | 31 004.00 | | | 31 004.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -31 004.00 | 80 000.00 | | -31 004.00 |
HL TOTAL REVENUE (I + III + V + VII) | 717 910.00 | 850 018.00 | | 717 910.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 715 261.00 | 848 129.00 | | 715 261.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 649.00 | 1 890.00 | | 2 649.00 |
| |
| 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 | 408 280.00 | | | 408 280.00 |
I4 DECREASES Grand Total | | | 408 280.00 | |
IO DECREASES Total including other intangible assets | | | 308 293.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 99 987.00 | |
KD ACQUISITIONS Total including other intangible assets | 308 293.00 | | | 308 293.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 99 987.00 | | | 99 987.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 98 074.00 | 2 620.00 | | 98 074.00 |
PE DEPRECIATION Total including other intangible assets | 706.00 | | | 706.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 97 368.00 | 2 620.00 | | 97 368.00 |
| |
| 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 | 107 631.00 | 107 631.00 | | 107 631.00 |
8D Social Security and Other Social Organizations | 87 650.00 | 87 650.00 | | 87 650.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 008.00 | 3 008.00 | | 3 008.00 |
8L Deferred income | 146 314.00 | 146 314.00 | | 146 314.00 |
UX Other trade receivables | 167 025.00 | 167 025.00 | | 167 025.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 320 553.00 | 320 553.00 | | 320 553.00 |
VS Prepaid expenses | 1 232.00 | 1 232.00 | | 1 232.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 488 810.00 | 488 810.00 | | 488 810.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 344 603.00 | 344 603.00 | | 344 603.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 9.00 | | | 9.00 |
