| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 23 019.00 | 23 019.00 | | 23 019.00 |
AT Other tangible assets | 190 766.00 | 138 191.00 | 52 575.00 | 190 766.00 |
BH Other financial assets | 3 730.00 | | 3 730.00 | 3 730.00 |
BJ TOTAL (I) | 217 515.00 | 161 210.00 | 56 305.00 | 217 515.00 |
BX Customers and related accounts | 1 213 465.00 | 89 036.00 | 1 124 430.00 | 1 213 465.00 |
BZ Other receivables | 1 897 233.00 | 20 873.00 | 1 876 361.00 | 1 897 233.00 |
CF Cash and cash equivalents | 5 293.00 | | 5 293.00 | 5 293.00 |
CH Prepaid expenses | 27 926.00 | | 27 926.00 | 27 926.00 |
CJ TOTAL (II) | 3 143 917.00 | 109 908.00 | 3 034 009.00 | 3 143 917.00 |
CN Currency translation adjustments (V) | 572.00 | | 572.00 | 572.00 |
CO Grand total (0 to V) | 3 362 004.00 | 271 118.00 | 3 090 886.00 | 3 362 004.00 |
CP Shares due in less than one year | 1 000.00 | | | 1 000.00 |
CR Shares due in more than one year | 84 305.00 | | | 84 305.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 130 000.00 | 130 000.00 | | 130 000.00 |
DD Legal reserve (1) | 13 000.00 | 13 000.00 | | 13 000.00 |
DH Retained earnings | 9 393.00 | 6 764.00 | | 9 393.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 386 855.00 | 522 629.00 | | 386 855.00 |
DL TOTAL (I) | 539 248.00 | 672 393.00 | | 539 248.00 |
DP Provisions for Risks | 572.00 | 328.00 | | 572.00 |
DR TOTAL (IV) | 572.00 | 328.00 | | 572.00 |
DU Loans and Debts from Credit Institutions (3) | 751.00 | | | 751.00 |
DV Miscellaneous Loans and Financial Debts (4) | 684 405.00 | 502 840.00 | | 684 405.00 |
DX Trade payables and related accounts | 1 599 818.00 | 1 981 799.00 | | 1 599 818.00 |
DY Tax and social security liabilities | 244 273.00 | 345 964.00 | | 244 273.00 |
EA Other liabilities | 6 561.00 | 5 709.00 | | 6 561.00 |
EC TOTAL (IV) | 2 535 808.00 | 2 836 312.00 | | 2 535 808.00 |
ED (V) | 15 259.00 | 10 764.00 | | 15 259.00 |
EE Grand total (I to V) | 3 090 886.00 | 3 519 796.00 | | 3 090 886.00 |
EG Accrued income and payables due within one year | 2 364 697.00 | 2 670 762.00 | | 2 364 697.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 751.00 | | | 751.00 |
EI Including equity loans | 684 405.00 | | | 684 405.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 059.00 | 10 097 315.00 | 10 102 374.00 | 5 059.00 |
FJ Net sales | 5 059.00 | 10 097 315.00 | 10 102 374.00 | 5 059.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 21 623.00 | |
FQ Other income | | | 3 329.00 | |
FR Total operating income (I) | | | 10 127 327.00 | |
FW Other purchases and external expenses | | | 8 360 695.00 | |
FX Taxes, duties, and similar payments | | | 48 513.00 | |
FY Salaries and Wages | | | 834 703.00 | |
FZ Social Security Contributions | | | 313 692.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 073.00 | |
GE Other Expenses | | | 6 671.00 | |
GF Total Operating Expenses (II) | | | 9 578 348.00 | |
GG - OPERATING RESULT (I - II) | | | 548 978.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 419.00 | |
GL Other interest and similar income | | | | |
GM Reversals of provisions and transfers of expenses | | | 328.00 | |
GN Positive exchange differences | | | 1 918.00 | |
GP Total financial income (V) | | | 4 665.00 | |
GQ Financial allocations to depreciation and provisions | | | 572.00 | |
GS Negative differences of foreign exchange | | | 1 120.00 | |
GU Total financial expenses (VI) | | | 1 692.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 974.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 551 952.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 11 716.00 | | | 11 716.00 |
HB Exceptional income from capital transactions | 208.00 | | | 208.00 |
HD Total exceptional income (VII) | 11 924.00 | | | 11 924.00 |
HE Exceptional expenses on management operations | 12 408.00 | | | 12 408.00 |
HH Total exceptional expenses (VIII) | 12 408.00 | | | 12 408.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -484.00 | | | -484.00 |
HK Income tax | 164 613.00 | 266 395.00 | | 164 613.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 143 916.00 | 12 368 071.00 | | 10 143 916.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 757 061.00 | 11 845 442.00 | | 9 757 061.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 386 855.00 | 522 629.00 | | 386 855.00 |
| |
| 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 | 187 007.00 | | 31 363.00 | 187 007.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 730.00 | |
I4 DECREASES Grand Total | | 855.00 | 217 515.00 | |
IO DECREASES Total including other intangible assets | | | 23 019.00 | |
IY DECREASES Total Tangible Fixed Assets | | 855.00 | 190 766.00 | |
KD ACQUISITIONS Total including other intangible assets | 23 019.00 | | | 23 019.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 161 258.00 | | 30 363.00 | 161 258.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 730.00 | | 1 000.00 | 2 730.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 147 992.00 | 14 073.00 | 855.00 | 147 992.00 |
PE DEPRECIATION Total including other intangible assets | 23 019.00 | | | 23 019.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 124 973.00 | 14 073.00 | 855.00 | 124 973.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4T Provisions for foreign exchange losses | | | | |
5Z Total provisions for risks and expenses | 328.00 | 572.00 | 328.00 | 328.00 |
6T Receivables | 89 036.00 | | | 89 036.00 |
6X Other provisions for depreciation | 20 873.00 | | | 20 873.00 |
7B Total provisions for depreciation | 109 908.00 | | | 109 908.00 |
7C Grand total | 110 236.00 | 572.00 | 328.00 | 110 236.00 |
UG - Financial | | 572.00 | 328.00 | |
| |
| 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 | 1 599 818.00 | 1 428 707.00 | 171 111.00 | 1 599 818.00 |
8C Staff and Related Accounts | 93 961.00 | 93 961.00 | | 93 961.00 |
8D Social Security and Other Social Organizations | 111 063.00 | 111 063.00 | | 111 063.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 561.00 | 6 561.00 | | 6 561.00 |
UT Other financial assets | 3 730.00 | 1 000.00 | 2 730.00 | 3 730.00 |
UX Other trade receivables | 1 131 105.00 | 1 129 160.00 | 1 945.00 | 1 131 105.00 |
UZ Social Security, other social security organizations | 10 110.00 | 10 110.00 | | 10 110.00 |
VA Doubtful or disputed receivables | 82 361.00 | | 82 361.00 | 82 361.00 |
VB VAT | 66 501.00 | 66 501.00 | | 66 501.00 |
VC Group and associates | 1 794 723.00 | 1 794 723.00 | | 1 794 723.00 |
VG Loans with a maturity of up to one year at origin | 751.00 | 751.00 | | 751.00 |
VI Group and Associates | 685 073.00 | 685 073.00 | | 685 073.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 514.00 | 7 514.00 | | 7 514.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 25 899.00 | 25 899.00 | | 25 899.00 |
VS Prepaid expenses | 27 926.00 | 27 926.00 | | 27 926.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 142 354.00 | 3 055 319.00 | 87 035.00 | 3 142 354.00 |
VW VAT | 31 067.00 | 31 067.00 | | 31 067.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 535 808.00 | 2 364 697.00 | 171 111.00 | 2 535 808.00 |
