| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 60 000.00 | | 60 000.00 | 60 000.00 |
AT Other tangible assets | 75 667.00 | 75 667.00 | | 75 667.00 |
BJ TOTAL (I) | 135 667.00 | 75 667.00 | 60 000.00 | 135 667.00 |
BV Advances and down payments on orders | 109.00 | | 109.00 | 109.00 |
BX Customers and related accounts | 12 882 859.00 | | 12 882 859.00 | 12 882 859.00 |
BZ Other receivables | 31 452 036.00 | | 31 452 036.00 | 31 452 036.00 |
CJ TOTAL (II) | 44 335 005.00 | | 44 335 005.00 | 44 335 005.00 |
CO Grand total (0 to V) | 44 470 672.00 | 75 667.00 | 44 395 005.00 | 44 470 672.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DG Other reserves | 41 773.00 | 41 773.00 | | 41 773.00 |
DH Retained earnings | 10 622 640.00 | 97 893.00 | | 10 622 640.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 229 158.00 | 10 524 746.00 | | 12 229 158.00 |
DL TOTAL (I) | 22 934 271.00 | 10 705 113.00 | | 22 934 271.00 |
DP Provisions for Risks | 100 000.00 | 100 000.00 | | 100 000.00 |
DQ Provisions for Expenses | | 93 627.00 | | |
DR TOTAL (IV) | 100 000.00 | 193 627.00 | | 100 000.00 |
DU Loans and Debts from Credit Institutions (3) | 44 819.00 | | | 44 819.00 |
DW Advances and down payments received on current orders | 5 342 016.00 | 3 729 581.00 | | 5 342 016.00 |
DX Trade payables and related accounts | 1 487 041.00 | 7 682 116.00 | | 1 487 041.00 |
DY Tax and social security liabilities | 3 831 129.00 | 3 529 809.00 | | 3 831 129.00 |
EA Other liabilities | 10 581 729.00 | 19 430 895.00 | | 10 581 729.00 |
EB Prepaid income (2) | 74 000.00 | 24 000.00 | | 74 000.00 |
EC TOTAL (IV) | 21 360 734.00 | 34 396 400.00 | | 21 360 734.00 |
EE Grand total (I to V) | 44 395 005.00 | 45 295 140.00 | | 44 395 005.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 25 385 562.00 | | 25 385 562.00 | 25 385 562.00 |
FJ Net sales | 25 385 562.00 | | 25 385 562.00 | 25 385 562.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 93 627.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 25 479 192.00 | |
FS Purchases of goods (including customs duties) | | | 14 351.00 | |
FW Other purchases and external expenses | | | 7 899 474.00 | |
FX Taxes, duties, and similar payments | | | 298 042.00 | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 579.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 885.00 | |
GF Total Operating Expenses (II) | | | 8 213 331.00 | |
GG - OPERATING RESULT (I - II) | | | 17 265 861.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 265 861.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 30 449.00 | | | 30 449.00 |
HG Exceptional depreciation and provisions | | 1 574.00 | | |
HH Total exceptional expenses (VIII) | 30 449.00 | 1 574.00 | | 30 449.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -30 449.00 | -1 574.00 | | -30 449.00 |
HK Income tax | 5 006 253.00 | 4 896 989.00 | | 5 006 253.00 |
HL TOTAL REVENUE (I + III + V + VII) | 25 479 192.00 | 23 837 842.00 | | 25 479 192.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 250 033.00 | 13 313 096.00 | | 13 250 033.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 229 158.00 | 10 524 746.00 | | 12 229 158.00 |
| |
| 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 | 135 667.00 | | | 135 667.00 |
I4 DECREASES Grand Total | | | 135 667.00 | |
IO DECREASES Total including other intangible assets | | | 60 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 75 667.00 | |
KD ACQUISITIONS Total including other intangible assets | 60 000.00 | | | 60 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 75 667.00 | | | 75 667.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 75 088.00 | 579.00 | | 75 088.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 75 088.00 | 579.00 | | 75 088.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 193 627.00 | | 93 627.00 | 193 627.00 |
7C Grand total | 193 627.00 | | 93 627.00 | 193 627.00 |
UE of which provisions and reversals: - Operating | | | 93 627.00 | |
| |
| 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 | 1 487 041.00 | 1 487 041.00 | | 1 487 041.00 |
8C Staff and Related Accounts | 97.00 | 97.00 | | 97.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 581 729.00 | 10 581 729.00 | | 10 581 729.00 |
8L Deferred income | 74 000.00 | 74 000.00 | | 74 000.00 |
UX Other trade receivables | 12 882 859.00 | 12 882 859.00 | | 12 882 859.00 |
VB VAT | 1 111 265.00 | 1 111 265.00 | | 1 111 265.00 |
VC Group and associates | 30 140 778.00 | 30 140 778.00 | | 30 140 778.00 |
VG Loans with a maturity of up to one year at origin | 44 819.00 | 44 819.00 | | 44 819.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 342.00 | 8 342.00 | | 8 342.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 199 993.00 | 199 993.00 | | 199 993.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 44 334 896.00 | 44 334 896.00 | | 44 334 896.00 |
VW VAT | 3 822 690.00 | 3 822 690.00 | | 3 822 690.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 018 718.00 | 16 018 718.00 | | 16 018 718.00 |
