| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 30 095.00 | 25 623.00 | 4 472.00 | 30 095.00 |
AH Goodwill | 190 637.00 | 127 331.00 | 63 306.00 | 190 637.00 |
AJ Other Intangible Assets | 92 239.00 | | 92 239.00 | 92 239.00 |
AT Other tangible assets | 155 054.00 | 91 638.00 | 63 415.00 | 155 054.00 |
BJ TOTAL (I) | 672 535.00 | 369 432.00 | 303 104.00 | 672 535.00 |
BX Customers and related accounts | 8 502 249.00 | | 8 502 249.00 | 8 502 249.00 |
BZ Other receivables | 335 742.00 | 80 233.00 | 255 509.00 | 335 742.00 |
CF Cash and cash equivalents | 1 418 553.00 | | 1 418 553.00 | 1 418 553.00 |
CH Prepaid expenses | 16 284.00 | | 16 284.00 | 16 284.00 |
CJ TOTAL (II) | 10 272 829.00 | 80 233.00 | 10 192 596.00 | 10 272 829.00 |
CO Grand total (0 to V) | 10 945 364.00 | 449 665.00 | 10 495 700.00 | 10 945 364.00 |
CU Other investments | 204 510.00 | 124 839.00 | 79 671.00 | 204 510.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 177 792.00 | 177 792.00 | | 177 792.00 |
DB Share, merger, contribution premiums, etc. | 33 810.00 | 33 810.00 | | 33 810.00 |
DC Revaluation differences | 8.00 | | | 8.00 |
DD Legal reserve (1) | 17 779.00 | 17 779.00 | | 17 779.00 |
DG Other reserves | 810 732.00 | 937 300.00 | | 810 732.00 |
DH Retained earnings | | 38.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 69 314.00 | -126 606.00 | | 69 314.00 |
DL TOTAL (I) | 1 109 427.00 | 1 040 113.00 | | 1 109 427.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 8 624 110.00 | 8 763 752.00 | | 8 624 110.00 |
DY Tax and social security liabilities | 629 588.00 | 491 405.00 | | 629 588.00 |
EA Other liabilities | 132 575.00 | 183 150.00 | | 132 575.00 |
EC TOTAL (IV) | 9 386 272.00 | 9 438 308.00 | | 9 386 272.00 |
EE Grand total (I to V) | 10 495 700.00 | 10 478 421.00 | | 10 495 700.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 352 107.00 | 1 194.00 | 2 353 301.00 | 2 352 107.00 |
FJ Net sales | 2 352 107.00 | 1 194.00 | 2 353 301.00 | 2 352 107.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 330.00 | |
FR Total operating income (I) | | | 2 353 630.00 | |
FW Other purchases and external expenses | | | 528 805.00 | |
FX Taxes, duties, and similar payments | | | 114 179.00 | |
FY Salaries and Wages | | | 1 038 223.00 | |
FZ Social Security Contributions | | | 497 001.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 506.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 6 450.00 | |
GE Other Expenses | | | 199.00 | |
GF Total Operating Expenses (II) | | | 2 200 364.00 | |
GG - OPERATING RESULT (I - II) | | | 153 266.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 285.00 | |
GL Other interest and similar income | | | 6 575.00 | |
GP Total financial income (V) | | | 6 575.00 | |
GQ Financial allocations to depreciation and provisions | | | 114 839.00 | |
GU Total financial expenses (VI) | | | 114 839.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -108 264.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 45 002.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 23 212.00 | 36 465.00 | | 23 212.00 |
HB Exceptional income from capital transactions | 2 000.00 | | | 2 000.00 |
HD Total exceptional income (VII) | 25 212.00 | 36 465.00 | | 25 212.00 |
HE Exceptional expenses on management operations | 900.00 | 5 845.00 | | 900.00 |
HF Exceptional expenses on capital transactions | | 10 000.00 | | |
HH Total exceptional expenses (VIII) | 900.00 | 15 845.00 | | 900.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 24 312.00 | 20 620.00 | | 24 312.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 385 417.00 | 1 963 418.00 | | 2 385 417.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 316 103.00 | 2 090 024.00 | | 2 316 103.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 69 314.00 | -126 606.00 | | 69 314.00 |
| |
| 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 | 738 492.00 | | 51 775.00 | 738 492.00 |
I3 DECREASES Total Financial Fixed Assets | | | 204 510.00 | |
I4 DECREASES Grand Total | | 117 732.00 | 672 535.00 | |
IO DECREASES Total including other intangible assets | | | 312 972.00 | |
IY DECREASES Total Tangible Fixed Assets | | 117 732.00 | 155 054.00 | |
KD ACQUISITIONS Total including other intangible assets | 312 972.00 | | | 312 972.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 221 010.00 | | 51 775.00 | 221 010.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 204 510.00 | | | 204 510.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 219 493.00 | 15 506.00 | 117 737.00 | 219 493.00 |
PE DEPRECIATION Total including other intangible assets | 19 013.00 | 6 611.00 | | 19 013.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 200 480.00 | 8 895.00 | 117 737.00 | 200 480.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 127 331.00 | | | 127 331.00 |
6X Other provisions for depreciation | 73 783.00 | 6 450.00 | | 73 783.00 |
7B Total provisions for depreciation | 211 114.00 | 121 289.00 | | 211 114.00 |
7C Grand total | 211 114.00 | 121 289.00 | | 211 114.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 6 450.00 | | |
UG - Financial | | 114 839.00 | | |
| |
| 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 | 8 624 110.00 | 8 624 110.00 | | 8 624 110.00 |
8C Staff and Related Accounts | 170 368.00 | 170 368.00 | | 170 368.00 |
8D Social Security and Other Social Organizations | 133 055.00 | 133 055.00 | | 133 055.00 |
8K Other liabilities (including liabilities related to repo transactions) | 91 492.00 | 91 492.00 | | 91 492.00 |
UX Other trade receivables | 8 502 249.00 | 8 502 249.00 | | 8 502 249.00 |
UY Staff and related accounts | 1 500.00 | 1 500.00 | | 1 500.00 |
UZ Social Security, other social security organizations | 4 653.00 | 4 653.00 | | 4 653.00 |
VB VAT | 35 845.00 | 35 845.00 | | 35 845.00 |
VC Group and associates | 206 989.00 | 206 989.00 | | 206 989.00 |
VI Group and Associates | 41 082.00 | 41 082.00 | | 41 082.00 |
VQ Other Taxes, Duties, and Similar Debts | 33 557.00 | 33 557.00 | | 33 557.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 86 755.00 | 86 755.00 | | 86 755.00 |
VS Prepaid expenses | 16 284.00 | 16 284.00 | | 16 284.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 854 276.00 | 8 854 276.00 | | 8 854 276.00 |
VW VAT | 292 608.00 | 292 608.00 | | 292 608.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 386 272.00 | 9 386 272.00 | | 9 386 272.00 |
