| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 793.00 | 1 737.00 | 1 056.00 | 2 793.00 |
AH Goodwill | 41 700.00 | | 41 700.00 | 41 700.00 |
AT Other tangible assets | 62 524.00 | 53 499.00 | 9 025.00 | 62 524.00 |
BH Other financial assets | 85.00 | | 85.00 | 85.00 |
BJ TOTAL (I) | 107 401.00 | 55 236.00 | 52 165.00 | 107 401.00 |
BX Customers and related accounts | 483 830.00 | 9 975.00 | 473 855.00 | 483 830.00 |
BZ Other receivables | 46 186.00 | | 46 186.00 | 46 186.00 |
CD Marketable securities | 200 000.00 | 5 426.00 | 194 574.00 | 200 000.00 |
CF Cash and cash equivalents | 1 028 378.00 | | 1 028 378.00 | 1 028 378.00 |
CH Prepaid expenses | 1 185.00 | | 1 185.00 | 1 185.00 |
CJ TOTAL (II) | 1 759 579.00 | 15 401.00 | 1 744 178.00 | 1 759 579.00 |
CO Grand total (0 to V) | 1 866 980.00 | 70 637.00 | 1 796 343.00 | 1 866 980.00 |
CR Shares due in more than one year | 11 680.00 | | | 11 680.00 |
CU Other investments | 300.00 | | 300.00 | 300.00 |
| |
| 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 | 289 899.00 | 277 711.00 | | 289 899.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 327 171.00 | 412 188.00 | | 327 171.00 |
DL TOTAL (I) | 672 071.00 | 744 899.00 | | 672 071.00 |
DQ Provisions for Expenses | 15 963.00 | 27 554.00 | | 15 963.00 |
DR TOTAL (IV) | 15 963.00 | 27 554.00 | | 15 963.00 |
DV Miscellaneous Loans and Financial Debts (4) | 400 000.00 | | | 400 000.00 |
DX Trade payables and related accounts | 352 015.00 | 345 309.00 | | 352 015.00 |
DY Tax and social security liabilities | 344 674.00 | 461 046.00 | | 344 674.00 |
EA Other liabilities | 11 621.00 | 10 849.00 | | 11 621.00 |
EC TOTAL (IV) | 1 108 309.00 | 817 204.00 | | 1 108 309.00 |
EE Grand total (I to V) | 1 796 343.00 | 1 589 657.00 | | 1 796 343.00 |
EG Accrued income and payables due within one year | 1 108 309.00 | 817 204.00 | | 1 108 309.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 858 030.00 | | 3 858 030.00 | 3 858 030.00 |
FJ Net sales | 3 858 030.00 | | 3 858 030.00 | 3 858 030.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 30 136.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 3 888 169.00 | |
FU Purchases of raw materials and other supplies | | | 5 679.00 | |
FW Other purchases and external expenses | | | 3 082 087.00 | |
FX Taxes, duties, and similar payments | | | 12 449.00 | |
FY Salaries and Wages | | | 247 720.00 | |
FZ Social Security Contributions | | | 60 443.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 751.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 115.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 5 605.00 | |
GF Total Operating Expenses (II) | | | 3 429 848.00 | |
GG - OPERATING RESULT (I - II) | | | 458 321.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | 5 405.00 | |
GR Interest and similar expenses | | | 1 641.00 | |
GU Total financial expenses (VI) | | | 7 046.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 046.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 451 276.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 12 945.00 | 19 725.00 | | 12 945.00 |
HA Exceptional income from management transactions | 1 442.00 | 5 391.00 | | 1 442.00 |
HB Exceptional income from capital transactions | 4 000.00 | | | 4 000.00 |
HD Total exceptional income (VII) | 5 442.00 | 5 391.00 | | 5 442.00 |
HE Exceptional expenses on management operations | 6 587.00 | 4 477.00 | | 6 587.00 |
HF Exceptional expenses on capital transactions | 9.00 | 34.00 | | 9.00 |
HH Total exceptional expenses (VIII) | 6 595.00 | 4 510.00 | | 6 595.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 153.00 | 881.00 | | -1 153.00 |
HK Income tax | 122 951.00 | 161 495.00 | | 122 951.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 893 611.00 | 4 432 194.00 | | 3 893 611.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 566 440.00 | 4 020 006.00 | | 3 566 440.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 327 171.00 | 412 188.00 | | 327 171.00 |
HP References: Equipment leasing | 1 612.00 | 12 452.00 | | 1 612.00 |
| |
| 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 | 109 403.00 | | 2 175.00 | 109 403.00 |
I3 DECREASES Total Financial Fixed Assets | | | 385.00 | |
I4 DECREASES Grand Total | | 4 177.00 | 107 401.00 | |
IO DECREASES Total including other intangible assets | | | 44 493.00 | |
IY DECREASES Total Tangible Fixed Assets | | 4 177.00 | 62 524.00 | |
KD ACQUISITIONS Total including other intangible assets | 43 647.00 | | 846.00 | 43 647.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 65 372.00 | | 1 329.00 | 65 372.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 385.00 | | | 385.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 44 486.00 | 14 751.00 | 4 000.00 | 44 486.00 |
PE DEPRECIATION Total including other intangible assets | 1 031.00 | 706.00 | | 1 031.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 43 454.00 | 14 045.00 | 4 000.00 | 43 454.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | 27 554.00 | | 11 591.00 | 27 554.00 |
6T Receivables | 14 460.00 | 1 115.00 | 5 600.00 | 14 460.00 |
6X Other provisions for depreciation | 21.00 | 5 405.00 | | 21.00 |
7B Total provisions for depreciation | 14 482.00 | 6 520.00 | 5 600.00 | 14 482.00 |
7C Grand total | 42 036.00 | 6 520.00 | 17 191.00 | 42 036.00 |
UE of which provisions and reversals: - Operating | | 1 115.00 | 17 191.00 | |
UG - Financial | | 5 405.00 | | |
| |
| 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 | 352 015.00 | 352 015.00 | | 352 015.00 |
8C Staff and Related Accounts | 56 120.00 | 56 120.00 | | 56 120.00 |
8D Social Security and Other Social Organizations | 24 789.00 | 24 789.00 | | 24 789.00 |
8E Income Taxes | 122 951.00 | 122 951.00 | | 122 951.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 621.00 | 11 621.00 | | 11 621.00 |
UT Other financial assets | 85.00 | | 85.00 | 85.00 |
UX Other trade receivables | 472 150.00 | 472 150.00 | | 472 150.00 |
UZ Social Security, other social security organizations | 802.00 | 802.00 | | 802.00 |
VA Doubtful or disputed receivables | 11 680.00 | | 11 680.00 | 11 680.00 |
VB VAT | 23 495.00 | 23 495.00 | | 23 495.00 |
VI Group and Associates | 400 000.00 | 400 000.00 | | 400 000.00 |
VP Miscellaneous | 1 530.00 | 1 530.00 | | 1 530.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 564.00 | 5 564.00 | | 5 564.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 20 359.00 | 20 359.00 | | 20 359.00 |
VS Prepaid expenses | 1 185.00 | 1 185.00 | | 1 185.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 531 286.00 | 519 521.00 | 11 765.00 | 531 286.00 |
VW VAT | 135 250.00 | 135 250.00 | | 135 250.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 108 309.00 | 1 108 309.00 | | 1 108 309.00 |
