| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 17 433.00 | 17 433.00 | | 17 433.00 |
AT Other tangible assets | 230 527.00 | 214 264.00 | 16 263.00 | 230 527.00 |
BH Other financial assets | 229.00 | | 229.00 | 229.00 |
BJ TOTAL (I) | 284 390.00 | 231 697.00 | 52 692.00 | 284 390.00 |
BP Services in progress | 54 757.00 | | 54 757.00 | 54 757.00 |
BV Advances and down payments on orders | 17 000.00 | | 17 000.00 | 17 000.00 |
BX Customers and related accounts | 916 876.00 | 95 318.00 | 821 558.00 | 916 876.00 |
BZ Other receivables | 65 427.00 | | 65 427.00 | 65 427.00 |
CD Marketable securities | 37 844.00 | | 37 844.00 | 37 844.00 |
CF Cash and cash equivalents | 1 663 235.00 | | 1 663 235.00 | 1 663 235.00 |
CH Prepaid expenses | 9 735.00 | | 9 735.00 | 9 735.00 |
CJ TOTAL (II) | 2 764 874.00 | 95 318.00 | 2 669 556.00 | 2 764 874.00 |
CO Grand total (0 to V) | 3 049 264.00 | 327 015.00 | 2 722 249.00 | 3 049 264.00 |
CP Shares due in less than one year | 229.00 | | | 229.00 |
CR Shares due in more than one year | 115 900.00 | | | 115 900.00 |
CU Other investments | 36 201.00 | | 36 201.00 | 36 201.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 82 500.00 | 82 500.00 | | 82 500.00 |
DD Legal reserve (1) | 8 250.00 | 8 250.00 | | 8 250.00 |
DG Other reserves | 1 202 382.00 | 1 181 460.00 | | 1 202 382.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 516.00 | 20 922.00 | | 18 516.00 |
DL TOTAL (I) | 1 311 649.00 | 1 293 132.00 | | 1 311 649.00 |
DV Miscellaneous Loans and Financial Debts (4) | 230 316.00 | 188 836.00 | | 230 316.00 |
DX Trade payables and related accounts | 84 685.00 | 42 430.00 | | 84 685.00 |
DY Tax and social security liabilities | 747 607.00 | 733 195.00 | | 747 607.00 |
EA Other liabilities | 58 251.00 | 40 340.00 | | 58 251.00 |
EB Prepaid income (2) | 289 743.00 | 261 743.00 | | 289 743.00 |
EC TOTAL (IV) | 1 410 600.00 | 1 266 543.00 | | 1 410 600.00 |
EE Grand total (I to V) | 2 722 249.00 | 2 559 676.00 | | 2 722 249.00 |
EG Accrued income and payables due within one year | 1 410 600.00 | 1 266 543.00 | | 1 410 600.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 678 818.00 | | 1 678 818.00 | 1 678 818.00 |
FJ Net sales | 1 678 818.00 | | 1 678 818.00 | 1 678 818.00 |
FM Inventory production | | | 2 561.00 | |
FO Operating subsidies | | | 500.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 48 946.00 | |
FQ Other income | | | 14.00 | |
FR Total operating income (I) | | | 1 730 839.00 | |
FW Other purchases and external expenses | | | 289 564.00 | |
FX Taxes, duties, and similar payments | | | 34 268.00 | |
FY Salaries and Wages | | | 1 004 340.00 | |
FZ Social Security Contributions | | | 369 547.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 286.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 6 166.00 | |
GF Total Operating Expenses (II) | | | 1 711 171.00 | |
GG - OPERATING RESULT (I - II) | | | 19 669.00 | |
GL Other interest and similar income | | | 1 913.00 | |
GP Total financial income (V) | | | 1 913.00 | |
GR Interest and similar expenses | | | 2 543.00 | |
GU Total financial expenses (VI) | | | 2 543.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -630.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 038.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 123.00 | 143.00 | | 123.00 |
HH Total exceptional expenses (VIII) | 123.00 | 143.00 | | 123.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -123.00 | -143.00 | | -123.00 |
HK Income tax | 399.00 | | | 399.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 732 752.00 | 1 637 121.00 | | 1 732 752.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 714 235.00 | 1 616 200.00 | | 1 714 235.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 516.00 | 20 922.00 | | 18 516.00 |
| |
| 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 | 284 390.00 | | | 284 390.00 |
I3 DECREASES Total Financial Fixed Assets | | | 36 430.00 | |
I4 DECREASES Grand Total | | | 284 390.00 | |
IO DECREASES Total including other intangible assets | | | 17 433.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 230 527.00 | |
KD ACQUISITIONS Total including other intangible assets | 17 433.00 | | | 17 433.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 230 527.00 | | | 230 527.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 36 430.00 | | | 36 430.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 224 412.00 | 7 286.00 | | 224 412.00 |
PE DEPRECIATION Total including other intangible assets | 17 433.00 | | | 17 433.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 206 979.00 | 7 286.00 | | 206 979.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 128 721.00 | | 33 404.00 | 128 721.00 |
7B Total provisions for depreciation | 128 721.00 | | 33 404.00 | 128 721.00 |
7C Grand total | 128 721.00 | | 33 404.00 | 128 721.00 |
UE of which provisions and reversals: - Operating | | | 33 404.00 | |
| |
| 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 | 84 685.00 | 84 685.00 | | 84 685.00 |
8C Staff and Related Accounts | 378 223.00 | 378 223.00 | | 378 223.00 |
8D Social Security and Other Social Organizations | 190 515.00 | 190 515.00 | | 190 515.00 |
8K Other liabilities (including liabilities related to repo transactions) | 58 251.00 | 58 251.00 | | 58 251.00 |
8L Deferred income | 289 743.00 | 289 743.00 | | 289 743.00 |
UT Other financial assets | 229.00 | 229.00 | | 229.00 |
UX Other trade receivables | 800 976.00 | 800 976.00 | | 800 976.00 |
UZ Social Security, other social security organizations | 3 563.00 | 3 563.00 | | 3 563.00 |
VA Doubtful or disputed receivables | 115 900.00 | | 115 900.00 | 115 900.00 |
VB VAT | 20 930.00 | 20 930.00 | | 20 930.00 |
VI Group and Associates | 230 316.00 | 230 316.00 | | 230 316.00 |
VM Income taxes | 30 541.00 | 30 541.00 | | 30 541.00 |
VQ Other Taxes, Duties, and Similar Debts | 15 384.00 | 15 384.00 | | 15 384.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 394.00 | 10 394.00 | | 10 394.00 |
VS Prepaid expenses | 9 735.00 | 9 735.00 | | 9 735.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 992 268.00 | 876 368.00 | 115 900.00 | 992 268.00 |
VW VAT | 163 484.00 | 163 484.00 | | 163 484.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 410 600.00 | 1 410 600.00 | | 1 410 600.00 |
