| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 779.00 | 4 647.00 | 133.00 | 4 779.00 |
AT Other tangible assets | 79 457.00 | 60 138.00 | 19 319.00 | 79 457.00 |
BB Receivables related to investments | 45.00 | | 45.00 | 45.00 |
BJ TOTAL (I) | 84 282.00 | 64 785.00 | 19 497.00 | 84 282.00 |
BX Customers and related accounts | 211 328.00 | | 211 328.00 | 211 328.00 |
BZ Other receivables | 27 339.00 | | 27 339.00 | 27 339.00 |
CF Cash and cash equivalents | 79 884.00 | | 79 884.00 | 79 884.00 |
CH Prepaid expenses | 3 037.00 | | 3 037.00 | 3 037.00 |
CJ TOTAL (II) | 321 588.00 | | 321 588.00 | 321 588.00 |
CO Grand total (0 to V) | 405 870.00 | 64 785.00 | 341 085.00 | 405 870.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 400.00 | 400.00 | | 400.00 |
DG Other reserves | 183 057.00 | 182 251.00 | | 183 057.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 630.00 | 805.00 | | 7 630.00 |
DL TOTAL (I) | 195 087.00 | 187 457.00 | | 195 087.00 |
DU Loans and Debts from Credit Institutions (3) | 14 902.00 | 16 768.00 | | 14 902.00 |
DX Trade payables and related accounts | 29 589.00 | 2 083.00 | | 29 589.00 |
DY Tax and social security liabilities | 85 596.00 | 85 609.00 | | 85 596.00 |
EA Other liabilities | 15 910.00 | 30 851.00 | | 15 910.00 |
EC TOTAL (IV) | 145 998.00 | 135 312.00 | | 145 998.00 |
EE Grand total (I to V) | 341 085.00 | 322 768.00 | | 341 085.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 739 436.00 | |
FJ Net sales | | | 739 436.00 | |
FQ Other income | | | 8 792.00 | |
FR Total operating income (I) | | | 748 228.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 235 608.00 | |
FX Taxes, duties, and similar payments | | | 7 525.00 | |
FY Salaries and Wages | | | 412 300.00 | |
FZ Social Security Contributions | | | 72 317.00 | |
GB Operating Expenses - Provisions | | | 10 152.00 | |
GE Other Expenses | | | 95.00 | |
GF Total Operating Expenses (II) | | | 737 998.00 | |
GG - OPERATING RESULT (I - II) | | | 10 230.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 8.00 | |
GP Total financial income (V) | | | 410.00 | |
GU Total financial expenses (VI) | | | 249.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 161.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 392.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 6 876.00 | 7 300.00 | | 6 876.00 |
HH Total exceptional expenses (VIII) | 5 737.00 | 6 291.00 | | 5 737.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 140.00 | 1 009.00 | | 1 140.00 |
HK Income tax | 3 901.00 | 807.00 | | 3 901.00 |
HL TOTAL REVENUE (I + III + V + VII) | 755 514.00 | 779 383.00 | | 755 514.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 747 884.00 | 778 577.00 | | 747 884.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 630.00 | 805.00 | | 7 630.00 |
| |
| 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 | 80 647.00 | | 3 635.00 | 80 647.00 |
I3 DECREASES Total Financial Fixed Assets | | | 45.00 | |
I4 DECREASES Grand Total | | | 84 282.00 | |
IO DECREASES Total including other intangible assets | | | 4 779.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 79 457.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 779.00 | | | 4 779.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 75 822.00 | | 3 635.00 | 75 822.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 45.00 | | | 45.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 54 633.00 | 10 152.00 | | 54 633.00 |
PE DEPRECIATION Total including other intangible assets | 3 874.00 | 773.00 | | 3 874.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 50 759.00 | 9 379.00 | | 50 759.00 |
| |
| 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 | 29 589.00 | 29 589.00 | | 29 589.00 |
8D Social Security and Other Social Organizations | 85 596.00 | 85 596.00 | | 85 596.00 |
8K Other liabilities (including liabilities related to repo transactions) | 15 910.00 | 15 910.00 | | 15 910.00 |
UX Other trade receivables | 211 328.00 | 211 328.00 | | 211 328.00 |
VH Loans with a maturity of more than one year at origin | 14 902.00 | 5 731.00 | 9 171.00 | 14 902.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 27 339.00 | 27 339.00 | | 27 339.00 |
VS Prepaid expenses | 3 037.00 | 3 037.00 | | 3 037.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 241 704.00 | 241 704.00 | | 241 704.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 145 998.00 | 136 827.00 | 9 171.00 | 145 998.00 |
