| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 440.00 | 2 393.00 | 47.00 | 2 440.00 |
AH Goodwill | 18 294.00 | | 18 294.00 | 18 294.00 |
AT Other tangible assets | 142 211.00 | 79 864.00 | 62 347.00 | 142 211.00 |
BH Other financial assets | 5 421.00 | | 5 421.00 | 5 421.00 |
BJ TOTAL (I) | 168 366.00 | 82 257.00 | 86 108.00 | 168 366.00 |
BP Services in progress | 29 085.00 | | 29 085.00 | 29 085.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 137 619.00 | | 137 619.00 | 137 619.00 |
BZ Other receivables | 3 709.00 | | 3 709.00 | 3 709.00 |
CD Marketable securities | 380 015.00 | | 380 015.00 | 380 015.00 |
CF Cash and cash equivalents | 400 852.00 | | 400 852.00 | 400 852.00 |
CH Prepaid expenses | 8 391.00 | | 8 391.00 | 8 391.00 |
CJ TOTAL (II) | 959 670.00 | | 959 670.00 | 959 670.00 |
CO Grand total (0 to V) | 1 128 036.00 | 82 257.00 | 1 045 779.00 | 1 128 036.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 670 979.00 | 707 643.00 | | 670 979.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 69 399.00 | 43 336.00 | | 69 399.00 |
DL TOTAL (I) | 795 377.00 | 805 979.00 | | 795 377.00 |
DV Miscellaneous Loans and Financial Debts (4) | 82 941.00 | 2 398.00 | | 82 941.00 |
DX Trade payables and related accounts | 22 082.00 | 20 351.00 | | 22 082.00 |
DY Tax and social security liabilities | 145 378.00 | 162 000.00 | | 145 378.00 |
EC TOTAL (IV) | 250 401.00 | 184 748.00 | | 250 401.00 |
EE Grand total (I to V) | 1 045 779.00 | 990 727.00 | | 1 045 779.00 |
EG Accrued income and payables due within one year | 250 401.00 | 184 748.00 | | 250 401.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 411 533.00 | | 1 411 533.00 | 1 411 533.00 |
FJ Net sales | 1 411 533.00 | | 1 411 533.00 | 1 411 533.00 |
FM Inventory production | | | -19 090.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 271.00 | |
FQ Other income | | | 2 797.00 | |
FR Total operating income (I) | | | 1 402 511.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 637 229.00 | |
FX Taxes, duties, and similar payments | | | 9 638.00 | |
FY Salaries and Wages | | | 440 994.00 | |
FZ Social Security Contributions | | | 210 480.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 17 888.00 | |
GE Other Expenses | | | 464.00 | |
GF Total Operating Expenses (II) | | | 1 316 694.00 | |
GG - OPERATING RESULT (I - II) | | | 85 818.00 | |
GL Other interest and similar income | | | 3 835.00 | |
GP Total financial income (V) | | | 3 835.00 | |
GR Interest and similar expenses | | | 543.00 | |
GU Total financial expenses (VI) | | | 543.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 292.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 89 110.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 7 271.00 | 6 114.00 | | 7 271.00 |
A2 TOTAL ASSETS | 124 108.00 | 114 349.00 | | 124 108.00 |
HK Income tax | 19 711.00 | 9 571.00 | | 19 711.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 406 347.00 | 1 555 662.00 | | 1 406 347.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 336 948.00 | 1 512 326.00 | | 1 336 948.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 69 399.00 | 43 336.00 | | 69 399.00 |
| |
| 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 | 169 424.00 | | 2 592.00 | 169 424.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 421.00 | |
I4 DECREASES Grand Total | | 3 650.00 | 168 366.00 | |
IO DECREASES Total including other intangible assets | | | 20 734.00 | |
IY DECREASES Total Tangible Fixed Assets | | 3 650.00 | 142 211.00 | |
KD ACQUISITIONS Total including other intangible assets | 20 734.00 | | | 20 734.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 143 269.00 | | 2 592.00 | 143 269.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 421.00 | | | 5 421.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 68 020.00 | 17 889.00 | 3 650.00 | 68 020.00 |
PE DEPRECIATION Total including other intangible assets | 2 105.00 | 288.00 | | 2 105.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 65 915.00 | 17 601.00 | 3 650.00 | 65 915.00 |
| |
| 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 | 22 082.00 | 22 082.00 | | 22 082.00 |
8C Staff and Related Accounts | 47 355.00 | 47 355.00 | | 47 355.00 |
8D Social Security and Other Social Organizations | 32 324.00 | 32 324.00 | | 32 324.00 |
8E Income Taxes | 9 851.00 | 9 851.00 | | 9 851.00 |
UT Other financial assets | 5 421.00 | 5 421.00 | | 5 421.00 |
UX Other trade receivables | 137 619.00 | 137 619.00 | | 137 619.00 |
UZ Social Security, other social security organizations | 672.00 | 672.00 | | 672.00 |
VB VAT | 2 783.00 | 2 783.00 | | 2 783.00 |
VI Group and Associates | 82 941.00 | 82 941.00 | | 82 941.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 782.00 | 9 782.00 | | 9 782.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 254.00 | 254.00 | | 254.00 |
VS Prepaid expenses | 8 391.00 | 8 391.00 | | 8 391.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 155 140.00 | 155 140.00 | | 155 140.00 |
VW VAT | 46 066.00 | 46 066.00 | | 46 066.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 250 401.00 | 250 401.00 | | 250 401.00 |
