| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 222 800.00 | | 222 800.00 | 222 800.00 |
AR Technical installations, industrial equipment and tools | 14 101.00 | 10 749.00 | 3 352.00 | 14 101.00 |
AT Other tangible assets | 41 425.00 | 24 515.00 | 16 910.00 | 41 425.00 |
BH Other financial assets | 5 022.00 | | 5 022.00 | 5 022.00 |
BJ TOTAL (I) | 310 370.00 | 35 265.00 | 275 105.00 | 310 370.00 |
BZ Other receivables | 59 132.00 | | 59 132.00 | 59 132.00 |
CF Cash and cash equivalents | 815 823.00 | | 815 823.00 | 815 823.00 |
CH Prepaid expenses | 6 866.00 | | 6 866.00 | 6 866.00 |
CJ TOTAL (II) | 881 821.00 | | 881 821.00 | 881 821.00 |
CO Grand total (0 to V) | 1 192 191.00 | 35 265.00 | 1 156 926.00 | 1 192 191.00 |
CP Shares due in less than one year | 5 022.00 | | | 5 022.00 |
CU Other investments | 27 021.00 | | 27 021.00 | 27 021.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | 1 037.00 | 1 036.00 | | 1 037.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 929 129.00 | 744 062.00 | | 929 129.00 |
DL TOTAL (I) | 952 166.00 | 767 099.00 | | 952 166.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 309.00 | 1 312.00 | | 1 309.00 |
DX Trade payables and related accounts | 11 875.00 | 6 418.00 | | 11 875.00 |
DY Tax and social security liabilities | 191 576.00 | 123 891.00 | | 191 576.00 |
EC TOTAL (IV) | 204 760.00 | 131 622.00 | | 204 760.00 |
EE Grand total (I to V) | 1 156 926.00 | 898 720.00 | | 1 156 926.00 |
EG Accrued income and payables due within one year | 204 760.00 | 131 622.00 | | 204 760.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | -43 880.00 | | -43 880.00 | -43 880.00 |
FG Production sold - services | 2 932 787.00 | | 2 932 787.00 | 2 932 787.00 |
FJ Net sales | 2 888 906.00 | | 2 888 906.00 | 2 888 906.00 |
FO Operating subsidies | | | 34 790.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 559.00 | |
FQ Other income | | | 106.00 | |
FR Total operating income (I) | | | 2 934 362.00 | |
FW Other purchases and external expenses | | | 398 044.00 | |
FX Taxes, duties, and similar payments | | | 54 819.00 | |
FY Salaries and Wages | | | 701 653.00 | |
FZ Social Security Contributions | | | 473 443.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 559.00 | |
GE Other Expenses | | | 631.00 | |
GF Total Operating Expenses (II) | | | 1 639 149.00 | |
GG - OPERATING RESULT (I - II) | | | 1 295 212.00 | |
GR Interest and similar expenses | | | 559.00 | |
GU Total financial expenses (VI) | | | 559.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -559.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 294 653.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 10 559.00 | 1 531.00 | | 10 559.00 |
A2 TOTAL ASSETS | 301 037.00 | 319 152.00 | | 301 037.00 |
A4 Equity method investments | | 4.00 | | |
HE Exceptional expenses on management operations | | 550.00 | | |
HH Total exceptional expenses (VIII) | | 550.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -550.00 | | |
HK Income tax | 365 524.00 | 319 197.00 | | 365 524.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 934 362.00 | 2 719 847.00 | | 2 934 362.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 005 232.00 | 1 975 785.00 | | 2 005 232.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 929 129.00 | 744 062.00 | | 929 129.00 |
HP References: Equipment leasing | 1 044.00 | | | 1 044.00 |
HQ References: Real Estate Leasing | 6 105.00 | 4 070.00 | | 6 105.00 |
| |
| 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 | 303 723.00 | | 6 648.00 | 303 723.00 |
I3 DECREASES Total Financial Fixed Assets | | | 32 044.00 | |
I4 DECREASES Grand Total | | | 310 370.00 | |
IO DECREASES Total including other intangible assets | | | 222 800.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 55 527.00 | |
KD ACQUISITIONS Total including other intangible assets | 222 800.00 | | | 222 800.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 49 029.00 | | 6 498.00 | 49 029.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 31 894.00 | | 150.00 | 31 894.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 30 303.00 | 4 962.00 | | 30 303.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 30 303.00 | 4 962.00 | | 30 303.00 |
| |
| 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 | 11 875.00 | 11 875.00 | | 11 875.00 |
8C Staff and Related Accounts | 16 965.00 | 16 965.00 | | 16 965.00 |
8D Social Security and Other Social Organizations | 100 088.00 | 100 088.00 | | 100 088.00 |
8E Income Taxes | 64 147.00 | 64 147.00 | | 64 147.00 |
UT Other financial assets | 5 022.00 | 5 022.00 | | 5 022.00 |
VI Group and Associates | 1 309.00 | 1 309.00 | | 1 309.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 376.00 | 10 376.00 | | 10 376.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 59 132.00 | 59 132.00 | | 59 132.00 |
VS Prepaid expenses | 6 866.00 | 6 866.00 | | 6 866.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 71 020.00 | 71 020.00 | | 71 020.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 204 760.00 | 204 760.00 | | 204 760.00 |
