| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 260.00 | 6 260.00 | | 6 260.00 |
AT Other tangible assets | 37 369.00 | 10 859.00 | 26 510.00 | 37 369.00 |
BH Other financial assets | 11 021.00 | | 11 021.00 | 11 021.00 |
BJ TOTAL (I) | 54 650.00 | 17 119.00 | 37 531.00 | 54 650.00 |
BX Customers and related accounts | 438 077.00 | 23 156.00 | 414 921.00 | 438 077.00 |
BZ Other receivables | 99 980.00 | | 99 980.00 | 99 980.00 |
CF Cash and cash equivalents | 345 987.00 | | 345 987.00 | 345 987.00 |
CJ TOTAL (II) | 884 045.00 | 23 156.00 | 860 889.00 | 884 045.00 |
CO Grand total (0 to V) | 938 695.00 | 40 275.00 | 898 420.00 | 938 695.00 |
| |
| 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 | 290 426.00 | 255 561.00 | | 290 426.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 76 613.00 | 84 864.00 | | 76 613.00 |
DL TOTAL (I) | 400 039.00 | 373 426.00 | | 400 039.00 |
DU Loans and Debts from Credit Institutions (3) | 165 653.00 | 65 965.00 | | 165 653.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 744.00 | 2 595.00 | | 7 744.00 |
DX Trade payables and related accounts | 11 817.00 | 42 301.00 | | 11 817.00 |
DY Tax and social security liabilities | 308 739.00 | 289 538.00 | | 308 739.00 |
EA Other liabilities | 4 428.00 | 501.00 | | 4 428.00 |
EC TOTAL (IV) | 498 381.00 | 400 900.00 | | 498 381.00 |
EE Grand total (I to V) | 898 420.00 | 774 326.00 | | 898 420.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 200 943.00 | | 1 200 943.00 | 1 200 943.00 |
FJ Net sales | 1 200 943.00 | | 1 200 943.00 | 1 200 943.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 739.00 | |
FQ Other income | | | 1 181.00 | |
FR Total operating income (I) | | | 1 203 863.00 | |
FW Other purchases and external expenses | | | 209 630.00 | |
FX Taxes, duties, and similar payments | | | 12 402.00 | |
FY Salaries and Wages | | | 651 681.00 | |
FZ Social Security Contributions | | | 221 698.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 272.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 7 553.00 | |
GE Other Expenses | | | 58.00 | |
GF Total Operating Expenses (II) | | | 1 106 294.00 | |
GG - OPERATING RESULT (I - II) | | | 97 570.00 | |
GL Other interest and similar income | | | 2 426.00 | |
GP Total financial income (V) | | | 2 426.00 | |
GR Interest and similar expenses | | | 1 597.00 | |
GU Total financial expenses (VI) | | | 1 597.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 829.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 98 399.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 504.00 | 11 291.00 | | 504.00 |
HH Total exceptional expenses (VIII) | 504.00 | 11 291.00 | | 504.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -504.00 | -11 291.00 | | -504.00 |
HK Income tax | 21 282.00 | 21 126.00 | | 21 282.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 206 289.00 | 1 212 407.00 | | 1 206 289.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 129 676.00 | 1 127 543.00 | | 1 129 676.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 76 613.00 | 84 864.00 | | 76 613.00 |
| |
| 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 | 54 462.00 | | 189.00 | 54 462.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 021.00 | |
I4 DECREASES Grand Total | | | 54 650.00 | |
IO DECREASES Total including other intangible assets | | | 6 260.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 37 369.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 260.00 | | | 6 260.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 37 369.00 | | | 37 369.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 832.00 | | 189.00 | 10 832.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 847.00 | 3 272.00 | | 13 847.00 |
PE DEPRECIATION Total including other intangible assets | 6 260.00 | | | 6 260.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 587.00 | 3 272.00 | | 7 587.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 15 602.00 | 7 553.00 | | 15 602.00 |
7B Total provisions for depreciation | 15 602.00 | 7 553.00 | | 15 602.00 |
7C Grand total | 15 602.00 | 7 553.00 | | 15 602.00 |
UE of which provisions and reversals: - Operating | | 7 553.00 | | |
| |
| 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 | 11 817.00 | 11 817.00 | | 11 817.00 |
8C Staff and Related Accounts | 121 300.00 | 121 300.00 | | 121 300.00 |
8D Social Security and Other Social Organizations | 75 879.00 | 75 879.00 | | 75 879.00 |
8E Income Taxes | 1 270.00 | 1 270.00 | | 1 270.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 428.00 | 4 428.00 | | 4 428.00 |
UT Other financial assets | 11 021.00 | | 11 021.00 | 11 021.00 |
UX Other trade receivables | 438 077.00 | 438 077.00 | | 438 077.00 |
VB VAT | 425.00 | 425.00 | | 425.00 |
VH Loans with a maturity of more than one year at origin | 165 653.00 | 119 653.00 | 46 000.00 | 165 653.00 |
VI Group and Associates | 7 744.00 | 7 744.00 | | 7 744.00 |
VJ Loans taken out during the year | 145 999.00 | | | 145 999.00 |
VK Loans repaid during the year | 46 311.00 | | | 46 311.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 015.00 | 6 015.00 | | 6 015.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 99 555.00 | 99 555.00 | | 99 555.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 549 078.00 | 538 057.00 | 11 021.00 | 549 078.00 |
VW VAT | 104 275.00 | 104 275.00 | | 104 275.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 498 381.00 | 452 381.00 | 46 000.00 | 498 381.00 |
