| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 190 168.00 | 86 762.00 | 103 407.00 | 190 168.00 |
BJ TOTAL (I) | 810 423.00 | 86 762.00 | 723 662.00 | 810 423.00 |
BX Customers and related accounts | 558 490.00 | | 558 490.00 | 558 490.00 |
BZ Other receivables | 508 600.00 | | 508 600.00 | 508 600.00 |
CF Cash and cash equivalents | 241 202.00 | | 241 202.00 | 241 202.00 |
CH Prepaid expenses | 176.00 | | 176.00 | 176.00 |
CJ TOTAL (II) | 1 308 467.00 | | 1 308 467.00 | 1 308 467.00 |
CO Grand total (0 to V) | 2 118 890.00 | 86 762.00 | 2 032 129.00 | 2 118 890.00 |
CU Other investments | 620 255.00 | | 620 255.00 | 620 255.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 161 590.00 | 161 590.00 | | 161 590.00 |
DD Legal reserve (1) | 16 159.00 | 16 159.00 | | 16 159.00 |
DG Other reserves | 474 344.00 | 411 785.00 | | 474 344.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 267 643.00 | 420 059.00 | | 267 643.00 |
DL TOTAL (I) | 919 736.00 | 1 009 593.00 | | 919 736.00 |
DU Loans and Debts from Credit Institutions (3) | 62 119.00 | 111 578.00 | | 62 119.00 |
DV Miscellaneous Loans and Financial Debts (4) | 676 303.00 | 333 614.00 | | 676 303.00 |
DX Trade payables and related accounts | 21 081.00 | 12 707.00 | | 21 081.00 |
DY Tax and social security liabilities | 351 933.00 | 324 493.00 | | 351 933.00 |
EA Other liabilities | 957.00 | 412.00 | | 957.00 |
EC TOTAL (IV) | 1 112 393.00 | 782 805.00 | | 1 112 393.00 |
EE Grand total (I to V) | 2 032 129.00 | 1 792 398.00 | | 2 032 129.00 |
EG Accrued income and payables due within one year | 1 086 758.00 | 728 309.00 | | 1 086 758.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 820 755.00 | | 1 820 755.00 | 1 820 755.00 |
FJ Net sales | 1 820 755.00 | | 1 820 755.00 | 1 820 755.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 33 651.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 1 854 406.00 | |
FW Other purchases and external expenses | | | 139 226.00 | |
FX Taxes, duties, and similar payments | | | 41 756.00 | |
FY Salaries and Wages | | | 895 128.00 | |
FZ Social Security Contributions | | | 598 809.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 36 177.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 1 711 102.00 | |
GG - OPERATING RESULT (I - II) | | | 143 304.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 159 500.00 | |
GL Other interest and similar income | | | 2 460.00 | |
GP Total financial income (V) | | | 161 960.00 | |
GR Interest and similar expenses | | | 750.00 | |
GU Total financial expenses (VI) | | | 750.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 161 211.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 304 515.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 33 651.00 | 34 778.00 | | 33 651.00 |
HA Exceptional income from management transactions | 5 849.00 | | | 5 849.00 |
HD Total exceptional income (VII) | 5 849.00 | | | 5 849.00 |
HE Exceptional expenses on management operations | 32.00 | 170.00 | | 32.00 |
HH Total exceptional expenses (VIII) | 32.00 | 170.00 | | 32.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 817.00 | -170.00 | | 5 817.00 |
HK Income tax | 42 689.00 | 32 138.00 | | 42 689.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 022 216.00 | 2 133 267.00 | | 2 022 216.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 754 573.00 | 1 713 208.00 | | 1 754 573.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 267 643.00 | 420 059.00 | | 267 643.00 |
| |
| 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 | 802 382.00 | | 8 042.00 | 802 382.00 |
I3 DECREASES Total Financial Fixed Assets | | | 620 255.00 | |
I4 DECREASES Grand Total | | | 810 423.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 190 168.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 182 127.00 | | 8 042.00 | 182 127.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 620 255.00 | | | 620 255.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 50 585.00 | 36 177.00 | | 50 585.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 50 585.00 | 36 177.00 | | 50 585.00 |
| |
| 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 | 21 081.00 | 21 081.00 | | 21 081.00 |
8C Staff and Related Accounts | 43 000.00 | 43 000.00 | | 43 000.00 |
8D Social Security and Other Social Organizations | 156 148.00 | 156 148.00 | | 156 148.00 |
8K Other liabilities (including liabilities related to repo transactions) | 957.00 | 957.00 | | 957.00 |
UX Other trade receivables | 558 490.00 | 558 490.00 | | 558 490.00 |
VB VAT | 3 489.00 | 3 489.00 | | 3 489.00 |
VC Group and associates | 505 111.00 | 505 111.00 | | 505 111.00 |
VG Loans with a maturity of up to one year at origin | 176.00 | 176.00 | | 176.00 |
VH Loans with a maturity of more than one year at origin | 61 943.00 | 36 308.00 | 25 635.00 | 61 943.00 |
VI Group and Associates | 676 303.00 | 676 303.00 | | 676 303.00 |
VK Loans repaid during the year | 49 297.00 | | | 49 297.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 439.00 | 6 439.00 | | 6 439.00 |
VS Prepaid expenses | 176.00 | 176.00 | | 176.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 067 266.00 | 1 067 266.00 | | 1 067 266.00 |
VW VAT | 146 346.00 | 146 346.00 | | 146 346.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 112 393.00 | 1 086 758.00 | 25 635.00 | 1 112 393.00 |
