| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 69 578.00 | 65 100.00 | 4 478.00 | 69 578.00 |
AH Goodwill | 527 615.00 | 527 615.00 | | 527 615.00 |
AT Other tangible assets | 608 703.00 | 394 261.00 | 214 443.00 | 608 703.00 |
BB Receivables related to investments | 50 000.00 | | 50 000.00 | 50 000.00 |
BD Other fixed assets | 80.00 | | 80.00 | 80.00 |
BH Other financial assets | 83 355.00 | | 83 355.00 | 83 355.00 |
BJ TOTAL (I) | 1 339 332.00 | 986 976.00 | 352 356.00 | 1 339 332.00 |
BN Goods in progress | | | | |
BX Customers and related accounts | 3 669 650.00 | 96 583.00 | 3 573 068.00 | 3 669 650.00 |
BZ Other receivables | 423 237.00 | | 423 237.00 | 423 237.00 |
CF Cash and cash equivalents | 1 896 503.00 | | 1 896 503.00 | 1 896 503.00 |
CH Prepaid expenses | 860 816.00 | | 860 816.00 | 860 816.00 |
CJ TOTAL (II) | 6 850 207.00 | 96 583.00 | 6 753 624.00 | 6 850 207.00 |
CO Grand total (0 to V) | 8 189 538.00 | 1 083 559.00 | 7 105 980.00 | 8 189 538.00 |
CR Shares due in more than one year | 52 533.00 | | | 52 533.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 050 000.00 | 1 050 000.00 | | 1 050 000.00 |
DB Share, merger, contribution premiums, etc. | 269 298.00 | 269 298.00 | | 269 298.00 |
DD Legal reserve (1) | 105 000.00 | 70 000.00 | | 105 000.00 |
DH Retained earnings | 557 957.00 | 240 239.00 | | 557 957.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 856 967.00 | 652 718.00 | | 856 967.00 |
DL TOTAL (I) | 2 839 221.00 | 2 282 255.00 | | 2 839 221.00 |
DU Loans and Debts from Credit Institutions (3) | 1 500.00 | 1 500.00 | | 1 500.00 |
DX Trade payables and related accounts | 798 118.00 | 1 144 976.00 | | 798 118.00 |
DY Tax and social security liabilities | 1 359 415.00 | 1 258 810.00 | | 1 359 415.00 |
EA Other liabilities | 248 355.00 | 294 098.00 | | 248 355.00 |
EB Prepaid income (2) | 1 859 370.00 | 1 595 325.00 | | 1 859 370.00 |
EC TOTAL (IV) | 4 266 758.00 | 4 294 709.00 | | 4 266 758.00 |
EE Grand total (I to V) | 7 105 980.00 | 6 576 964.00 | | 7 105 980.00 |
EG Accrued income and payables due within one year | 4 056 787.00 | 4 046 794.00 | | 4 056 787.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 1 509 988.00 | |
FG Production sold - services | | | 8 609 721.00 | |
FJ Net sales | | | 10 119 709.00 | |
FM Inventory production | | | -18 528.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 63 096.00 | |
FQ Other income | | | 762.00 | |
FR Total operating income (I) | | | 10 165 040.00 | |
FS Purchases of goods (including customs duties) | | | 28 012.00 | |
FW Other purchases and external expenses | | | 4 400 068.00 | |
FX Taxes, duties, and similar payments | | | 173 341.00 | |
FY Salaries and Wages | | | 3 197 804.00 | |
FZ Social Security Contributions | | | 1 302 317.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 78 265.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 17 000.00 | |
GE Other Expenses | | | 21 005.00 | |
GF Total Operating Expenses (II) | | | 9 217 811.00 | |
GG - OPERATING RESULT (I - II) | | | 947 229.00 | |
GK Income from other securities and fixed asset receivables | | | 934.00 | |
GL Other interest and similar income | | | 1 408.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | 2 342.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 2 342.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 949 570.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 420.00 | 420.00 | | 420.00 |
HD Total exceptional income (VII) | 420.00 | 420.00 | | 420.00 |
HE Exceptional expenses on management operations | 59.00 | 6 023.00 | | 59.00 |
HH Total exceptional expenses (VIII) | 59.00 | 6 023.00 | | 59.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 361.00 | -5 603.00 | | 361.00 |
HK Income tax | 92 965.00 | -116 858.00 | | 92 965.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 167 801.00 | 11 591 240.00 | | 10 167 801.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 310 835.00 | 10 938 522.00 | | 9 310 835.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 856 967.00 | 652 718.00 | | 856 967.00 |
| |
| 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 | 1 310 761.00 | | 28 571.00 | 1 310 761.00 |
I3 DECREASES Total Financial Fixed Assets | | | 133 435.00 | |
I4 DECREASES Grand Total | | | 1 339 332.00 | |
IO DECREASES Total including other intangible assets | | | 597 193.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 608 703.00 | |
KD ACQUISITIONS Total including other intangible assets | 597 193.00 | | | 597 193.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 581 286.00 | | 27 418.00 | 581 286.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 132 282.00 | | 1 153.00 | 132 282.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 381 096.00 | 78 265.00 | 459 361.00 | 381 096.00 |
PE DEPRECIATION Total including other intangible assets | 61 737.00 | 3 363.00 | 65 100.00 | 61 737.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 319 359.00 | 74 901.00 | 394 261.00 | 319 359.00 |
| |
| 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 | 798 118.00 | 798 118.00 | | 798 118.00 |
8D Social Security and Other Social Organizations | 1 359 415.00 | 1 359 415.00 | | 1 359 415.00 |
8K Other liabilities (including liabilities related to repo transactions) | 248 355.00 | 38 384.00 | 151 775.00 | 248 355.00 |
8L Deferred income | 1 859 370.00 | 1 859 370.00 | | 1 859 370.00 |
UL Receivables related to investments | 50 000.00 | | 50 000.00 | 50 000.00 |
UT Other financial assets | 83 355.00 | | 83 355.00 | 83 355.00 |
UX Other trade receivables | 3 669 650.00 | 3 669 650.00 | | 3 669 650.00 |
VG Loans with a maturity of up to one year at origin | 1 500.00 | 1 500.00 | | 1 500.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 423 237.00 | 423 237.00 | | 423 237.00 |
VS Prepaid expenses | 860 816.00 | 860 816.00 | | 860 816.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 087 059.00 | 4 953 703.00 | 133 355.00 | 5 087 059.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 266 758.00 | 4 056 787.00 | 151 775.00 | 4 266 758.00 |
