| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 180 407.00 | | 180 407.00 | 180 407.00 |
AT Other tangible assets | 86 198.00 | 67 216.00 | 18 982.00 | 86 198.00 |
BH Other financial assets | 860.00 | | 860.00 | 860.00 |
BJ TOTAL (I) | 267 465.00 | 67 216.00 | 200 249.00 | 267 465.00 |
BX Customers and related accounts | 232 594.00 | 12 578.00 | 220 016.00 | 232 594.00 |
BZ Other receivables | 1 044 142.00 | | 1 044 142.00 | 1 044 142.00 |
CF Cash and cash equivalents | 5 128.00 | | 5 128.00 | 5 128.00 |
CH Prepaid expenses | 2 210.00 | | 2 210.00 | 2 210.00 |
CJ TOTAL (II) | 1 284 073.00 | 12 578.00 | 1 271 495.00 | 1 284 073.00 |
CO Grand total (0 to V) | 1 551 538.00 | 79 794.00 | 1 471 744.00 | 1 551 538.00 |
CP Shares due in less than one year | 860.00 | | | 860.00 |
CR Shares due in more than one year | 15 067.00 | | | 15 067.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 139 920.00 | 139 920.00 | | 139 920.00 |
DD Legal reserve (1) | 13 992.00 | 13 992.00 | | 13 992.00 |
DG Other reserves | 934 362.00 | 908 466.00 | | 934 362.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 56 523.00 | 25 897.00 | | 56 523.00 |
DL TOTAL (I) | 1 144 797.00 | 1 088 274.00 | | 1 144 797.00 |
DU Loans and Debts from Credit Institutions (3) | 116.00 | 1 784.00 | | 116.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 566.00 | 14 586.00 | | 14 566.00 |
DX Trade payables and related accounts | 25 414.00 | 93 780.00 | | 25 414.00 |
DY Tax and social security liabilities | 105 772.00 | 91 713.00 | | 105 772.00 |
EA Other liabilities | 2 542.00 | 7 768.00 | | 2 542.00 |
EB Prepaid income (2) | 178 535.00 | 131 598.00 | | 178 535.00 |
EC TOTAL (IV) | 326 946.00 | 341 229.00 | | 326 946.00 |
EE Grand total (I to V) | 1 471 744.00 | 1 429 503.00 | | 1 471 744.00 |
EG Accrued income and payables due within one year | 326 946.00 | 341 229.00 | | 326 946.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 116.00 | 1 784.00 | | 116.00 |
EI Including equity loans | 14 566.00 | | | 14 566.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 979 776.00 | | 979 776.00 | 979 776.00 |
FJ Net sales | 979 776.00 | | 979 776.00 | 979 776.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 40 499.00 | |
FQ Other income | | | 18.00 | |
FR Total operating income (I) | | | 1 020 294.00 | |
FS Purchases of goods (including customs duties) | | | 2.00 | |
FW Other purchases and external expenses | | | 534 394.00 | |
FX Taxes, duties, and similar payments | | | 11 710.00 | |
FY Salaries and Wages | | | 305 810.00 | |
FZ Social Security Contributions | | | 84 218.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 029.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 2 833.00 | |
GE Other Expenses | | | 14 993.00 | |
GF Total Operating Expenses (II) | | | 962 989.00 | |
GG - OPERATING RESULT (I - II) | | | 57 304.00 | |
GL Other interest and similar income | | | 14 649.00 | |
GP Total financial income (V) | | | 14 649.00 | |
GR Interest and similar expenses | | | 307.00 | |
GU Total financial expenses (VI) | | | 307.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 14 342.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 71 646.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 1 167.00 | | |
HG Exceptional depreciation and provisions | | 443.00 | | |
HH Total exceptional expenses (VIII) | | 1 609.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 609.00 | | |
HK Income tax | 15 123.00 | 4 153.00 | | 15 123.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 034 942.00 | 919 450.00 | | 1 034 942.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 978 419.00 | 893 554.00 | | 978 419.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 56 523.00 | 25 897.00 | | 56 523.00 |
| |
| 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 | 262 433.00 | | 5 033.00 | 262 433.00 |
I3 DECREASES Total Financial Fixed Assets | | | 860.00 | |
I4 DECREASES Grand Total | | | 267 465.00 | |
IO DECREASES Total including other intangible assets | | | 180 407.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 86 198.00 | |
KD ACQUISITIONS Total including other intangible assets | 180 407.00 | | | 180 407.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 81 166.00 | | 5 033.00 | 81 166.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 860.00 | | | 860.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 58 187.00 | 9 029.00 | | 58 187.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 58 187.00 | 9 029.00 | | 58 187.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 19 295.00 | 2 833.00 | 9 550.00 | 19 295.00 |
7B Total provisions for depreciation | 19 295.00 | 2 833.00 | 9 550.00 | 19 295.00 |
7C Grand total | 19 295.00 | 2 833.00 | 9 550.00 | 19 295.00 |
UE of which provisions and reversals: - Operating | | 2 833.00 | 9 550.00 | |
| |
| 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 | 25 414.00 | 25 414.00 | | 25 414.00 |
8C Staff and Related Accounts | 17 408.00 | 17 408.00 | | 17 408.00 |
8D Social Security and Other Social Organizations | 25 046.00 | 25 046.00 | | 25 046.00 |
8E Income Taxes | 4 987.00 | 4 987.00 | | 4 987.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 542.00 | 2 542.00 | | 2 542.00 |
8L Deferred income | 178 535.00 | 178 535.00 | | 178 535.00 |
UT Other financial assets | 860.00 | 860.00 | | 860.00 |
UX Other trade receivables | 217 527.00 | 217 527.00 | | 217 527.00 |
UY Staff and related accounts | 128.00 | 128.00 | | 128.00 |
VA Doubtful or disputed receivables | 15 067.00 | | 15 067.00 | 15 067.00 |
VB VAT | 33 737.00 | 33 737.00 | | 33 737.00 |
VC Group and associates | 957 773.00 | 957 773.00 | | 957 773.00 |
VG Loans with a maturity of up to one year at origin | 116.00 | 116.00 | | 116.00 |
VI Group and Associates | 14 566.00 | 14 566.00 | | 14 566.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 118.00 | 6 118.00 | | 6 118.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 52 504.00 | 52 504.00 | | 52 504.00 |
VS Prepaid expenses | 2 210.00 | 2 210.00 | | 2 210.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 279 805.00 | 1 264 738.00 | 15 067.00 | 1 279 805.00 |
VW VAT | 52 214.00 | 52 214.00 | | 52 214.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 326 946.00 | 326 946.00 | | 326 946.00 |
