| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 390.00 | 1 390.00 | | 1 390.00 |
AH Goodwill | 295 650.00 | | 295 650.00 | 295 650.00 |
AT Other tangible assets | 45 757.00 | 41 812.00 | 3 945.00 | 45 757.00 |
BH Other financial assets | 5 260.00 | | 5 260.00 | 5 260.00 |
BJ TOTAL (I) | 348 057.00 | 43 202.00 | 304 856.00 | 348 057.00 |
BT Goods | 1 600.00 | | 1 600.00 | 1 600.00 |
BZ Other receivables | 56 858.00 | | 56 858.00 | 56 858.00 |
CD Marketable securities | 39 542.00 | | 39 542.00 | 39 542.00 |
CF Cash and cash equivalents | 161 586.00 | | 161 586.00 | 161 586.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 259 586.00 | | 259 586.00 | 259 586.00 |
CO Grand total (0 to V) | 607 644.00 | 43 202.00 | 564 442.00 | 607 644.00 |
CP Shares due in less than one year | 5 260.00 | | | 5 260.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 377 764.00 | 359 777.00 | | 377 764.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 078.00 | 17 988.00 | | 2 078.00 |
DJ Investment subsidies | 865.00 | 1 442.00 | | 865.00 |
DK Regulated provisions | 50 000.00 | 50 000.00 | | 50 000.00 |
DL TOTAL (I) | 439 507.00 | 438 006.00 | | 439 507.00 |
DV Miscellaneous Loans and Financial Debts (4) | 32 646.00 | 37 446.00 | | 32 646.00 |
DX Trade payables and related accounts | 63 233.00 | 40 433.00 | | 63 233.00 |
DY Tax and social security liabilities | 8 175.00 | 17 463.00 | | 8 175.00 |
EA Other liabilities | 20 881.00 | 55 383.00 | | 20 881.00 |
EC TOTAL (IV) | 124 935.00 | 150 725.00 | | 124 935.00 |
EE Grand total (I to V) | 564 442.00 | 588 731.00 | | 564 442.00 |
EG Accrued income and payables due within one year | 124 935.00 | 150 725.00 | | 124 935.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 20 048.00 | | 20 048.00 | 20 048.00 |
FG Production sold - services | 169 303.00 | | 169 303.00 | 169 303.00 |
FJ Net sales | 189 351.00 | | 189 351.00 | 189 351.00 |
FQ Other income | | | 1 392.00 | |
FR Total operating income (I) | | | 190 743.00 | |
FS Purchases of goods (including customs duties) | | | 19 250.00 | |
FT Inventory change (goods) | | | -100.00 | |
FW Other purchases and external expenses | | | 50 466.00 | |
FX Taxes, duties, and similar payments | | | 7 157.00 | |
FY Salaries and Wages | | | 89 107.00 | |
FZ Social Security Contributions | | | 12 533.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 627.00 | |
GE Other Expenses | | | 16.00 | |
GF Total Operating Expenses (II) | | | 186 056.00 | |
GG - OPERATING RESULT (I - II) | | | 4 687.00 | |
GR Interest and similar expenses | | | 2 081.00 | |
GU Total financial expenses (VI) | | | 2 081.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 081.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 606.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 15 077.00 | 288.00 | | 15 077.00 |
HD Total exceptional income (VII) | 15 077.00 | 288.00 | | 15 077.00 |
HF Exceptional expenses on capital transactions | 14 732.00 | | | 14 732.00 |
HH Total exceptional expenses (VIII) | 14 732.00 | | | 14 732.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 344.00 | 288.00 | | 344.00 |
HK Income tax | 873.00 | 3 467.00 | | 873.00 |
HL TOTAL REVENUE (I + III + V + VII) | 205 820.00 | 193 473.00 | | 205 820.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 203 742.00 | 175 485.00 | | 203 742.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 078.00 | 17 988.00 | | 2 078.00 |
| |
| 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 | 380 015.00 | | 580.00 | 380 015.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 260.00 | |
I4 DECREASES Grand Total | | 32 538.00 | 348 057.00 | |
IO DECREASES Total including other intangible assets | | | 297 040.00 | |
IY DECREASES Total Tangible Fixed Assets | | 32 538.00 | 45 757.00 | |
KD ACQUISITIONS Total including other intangible assets | 297 040.00 | | | 297 040.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 77 836.00 | | 458.00 | 77 836.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 139.00 | | 121.00 | 5 139.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 53 380.00 | 7 627.00 | 17 805.00 | 53 380.00 |
PE DEPRECIATION Total including other intangible assets | 1 390.00 | | | 1 390.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 51 990.00 | 7 627.00 | 17 805.00 | 51 990.00 |
| |
| 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 | 12 233.00 | 12 233.00 | | 12 233.00 |
8B Suppliers and Related Accounts | 63 233.00 | 63 233.00 | | 63 233.00 |
8C Staff and Related Accounts | 2 628.00 | 2 628.00 | | 2 628.00 |
8D Social Security and Other Social Organizations | 913.00 | 913.00 | | 913.00 |
8K Other liabilities (including liabilities related to repo transactions) | 20 881.00 | 20 881.00 | | 20 881.00 |
UT Other financial assets | 5 260.00 | 5 260.00 | | 5 260.00 |
UZ Social Security, other social security organizations | 5 284.00 | 5 284.00 | | 5 284.00 |
VB VAT | 8 610.00 | 8 610.00 | | 8 610.00 |
VI Group and Associates | 20 413.00 | 20 413.00 | | 20 413.00 |
VM Income taxes | 2 079.00 | 2 079.00 | | 2 079.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 634.00 | 4 634.00 | | 4 634.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 40 885.00 | 40 885.00 | | 40 885.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 62 119.00 | 62 119.00 | | 62 119.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 124 935.00 | 124 935.00 | | 124 935.00 |
