| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 059 613.00 | 1 059 613.00 | | 1 059 613.00 |
AT Other tangible assets | 19 460.00 | 19 460.00 | | 19 460.00 |
BJ TOTAL (I) | 1 161 005.00 | 1 079 073.00 | 81 932.00 | 1 161 005.00 |
BP Services in progress | 741 795.00 | 12 955.00 | 728 840.00 | 741 795.00 |
BX Customers and related accounts | 2 408 467.00 | 133 739.00 | 2 274 728.00 | 2 408 467.00 |
BZ Other receivables | 2 414 355.00 | | 2 414 355.00 | 2 414 355.00 |
CD Marketable securities | 102 981.00 | | 102 981.00 | 102 981.00 |
CF Cash and cash equivalents | 36 314.00 | | 36 314.00 | 36 314.00 |
CH Prepaid expenses | 20 793.00 | | 20 793.00 | 20 793.00 |
CJ TOTAL (II) | 5 724 706.00 | 146 694.00 | 5 578 012.00 | 5 724 706.00 |
CO Grand total (0 to V) | 6 885 711.00 | 1 225 767.00 | 5 659 944.00 | 6 885 711.00 |
CU Other investments | 81 932.00 | | 81 932.00 | 81 932.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 200 000.00 | 1 200 000.00 | | 1 200 000.00 |
DD Legal reserve (1) | 120 000.00 | 120 000.00 | | 120 000.00 |
DF Regulated reserves (1) | 7 554.00 | 7 554.00 | | 7 554.00 |
DG Other reserves | 2 127.00 | 2 127.00 | | 2 127.00 |
DH Retained earnings | 787 842.00 | 586 283.00 | | 787 842.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 296 025.00 | 201 559.00 | | 296 025.00 |
DL TOTAL (I) | 2 413 549.00 | 2 117 523.00 | | 2 413 549.00 |
DP Provisions for Risks | 30 000.00 | 30 000.00 | | 30 000.00 |
DR TOTAL (IV) | 30 000.00 | 30 000.00 | | 30 000.00 |
DU Loans and Debts from Credit Institutions (3) | 601.00 | 240.00 | | 601.00 |
DV Miscellaneous Loans and Financial Debts (4) | 54 347.00 | 47 276.00 | | 54 347.00 |
DX Trade payables and related accounts | 1 704 891.00 | 1 875 159.00 | | 1 704 891.00 |
DY Tax and social security liabilities | 1 034 420.00 | 1 066 254.00 | | 1 034 420.00 |
EA Other liabilities | 181 713.00 | | | 181 713.00 |
EB Prepaid income (2) | 240 423.00 | 119 142.00 | | 240 423.00 |
EC TOTAL (IV) | 3 216 395.00 | 3 108 071.00 | | 3 216 395.00 |
EE Grand total (I to V) | 5 659 944.00 | 5 255 594.00 | | 5 659 944.00 |
EI Including equity loans | 54 347.00 | | | 54 347.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 612 956.00 | 334 742.00 | 6 947 698.00 | 6 612 956.00 |
FJ Net sales | 6 612 956.00 | 334 742.00 | 6 947 698.00 | 6 612 956.00 |
FM Inventory production | | | -230 076.00 | |
FO Operating subsidies | | | 1 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 136 660.00 | |
FQ Other income | | | 1 257.00 | |
FR Total operating income (I) | | | 6 856 539.00 | |
FW Other purchases and external expenses | | | 4 084 074.00 | |
FX Taxes, duties, and similar payments | | | 76 709.00 | |
FY Salaries and Wages | | | 1 465 158.00 | |
FZ Social Security Contributions | | | 650 904.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 12 955.00 | |
GE Other Expenses | | | 91 484.00 | |
GF Total Operating Expenses (II) | | | 6 381 285.00 | |
GG - OPERATING RESULT (I - II) | | | 475 255.00 | |
GL Other interest and similar income | | | 97.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | 97.00 | |
GR Interest and similar expenses | | | 1 561.00 | |
GS Negative differences of foreign exchange | | | 1 820.00 | |
GU Total financial expenses (VI) | | | 3 401.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 304.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 471 951.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 81 381.00 | | |
HF Exceptional expenses on capital transactions | 19 937.00 | | | 19 937.00 |
HH Total exceptional expenses (VIII) | 19 937.00 | 81 381.00 | | 19 937.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -19 937.00 | -81 381.00 | | -19 937.00 |
HJ Employee participation in company results | 51 283.00 | 39 646.00 | | 51 283.00 |
HK Income tax | 104 706.00 | 96 764.00 | | 104 706.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 856 637.00 | 6 652 432.00 | | 6 856 637.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 560 611.00 | 6 450 873.00 | | 6 560 611.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 296 025.00 | 201 559.00 | | 296 025.00 |
| |
| 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 | 1 161 005.00 | | | 1 161 005.00 |
I3 DECREASES Total Financial Fixed Assets | | | 81 932.00 | |
I4 DECREASES Grand Total | | | 1 161 005.00 | |
IO DECREASES Total including other intangible assets | | | 1 059 613.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 19 460.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 059 613.00 | | | 1 059 613.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 19 460.00 | | | 19 460.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 81 932.00 | | | 81 932.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 079 073.00 | | | 1 079 073.00 |
PE DEPRECIATION Total including other intangible assets | 1 059 613.00 | | | 1 059 613.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 19 460.00 | | | 19 460.00 |
Z9 Charges to be distributed or loan issue costs | 1 079 073.00 | | | 1 079 073.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 30 000.00 | | | 30 000.00 |
6N Inventories and work in progress | 32 861.00 | 12 955.00 | 32 861.00 | 32 861.00 |
6T Receivables | 237 538.00 | | 103 799.00 | 237 538.00 |
7B Total provisions for depreciation | 270 399.00 | 12 955.00 | 136 660.00 | 270 399.00 |
7C Grand total | 300 399.00 | 12 955.00 | 136 660.00 | 300 399.00 |
| |
| 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 | 1 704 891.00 | 1 704 891.00 | | 1 704 891.00 |
8C Staff and Related Accounts | 237 159.00 | 237 159.00 | | 237 159.00 |
8D Social Security and Other Social Organizations | 314 276.00 | 314 276.00 | | 314 276.00 |
8K Other liabilities (including liabilities related to repo transactions) | 181 713.00 | 181 713.00 | | 181 713.00 |
8L Deferred income | 240 423.00 | 240 423.00 | | 240 423.00 |
UX Other trade receivables | 2 252 688.00 | 2 252 686.00 | | 2 252 688.00 |
UY Staff and related accounts | 731.00 | 731.00 | | 731.00 |
VA Doubtful or disputed receivables | 155 781.00 | 155 781.00 | | 155 781.00 |
VB VAT | 227 197.00 | 227 197.00 | | 227 197.00 |
VC Group and associates | 1 888 475.00 | 1 888 475.00 | | 1 888 475.00 |
VG Loans with a maturity of up to one year at origin | 601.00 | 601.00 | | 601.00 |
VI Group and Associates | 54 347.00 | 54 347.00 | 347.00 | 54 347.00 |
VP Miscellaneous | 7.00 | 7.00 | | 7.00 |
VQ Other Taxes, Duties, and Similar Debts | 43 063.00 | 43 063.00 | | 43 063.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 297 945.00 | 297 945.00 | | 297 945.00 |
VS Prepaid expenses | 20 793.00 | 20 793.00 | | 20 793.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 843 616.00 | 4 843 616.00 | | 4 843 616.00 |
VW VAT | 439 922.00 | 439 922.00 | | 439 922.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 216 395.00 | 3 216 395.00 | | 3 216 395.00 |
