| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 12 100.00 | 12 100.00 | | 12 100.00 |
AH Goodwill | 22 867.00 | | 22 867.00 | 22 867.00 |
AR Technical installations, industrial equipment and tools | 83 637.00 | 63 355.00 | 20 282.00 | 83 637.00 |
AT Other tangible assets | 46 639.00 | 39 550.00 | 7 089.00 | 46 639.00 |
BH Other financial assets | 4 627.00 | | 4 627.00 | 4 627.00 |
BJ TOTAL (I) | 169 871.00 | 115 005.00 | 54 866.00 | 169 871.00 |
BX Customers and related accounts | 199 813.00 | 28 156.00 | 171 657.00 | 199 813.00 |
BZ Other receivables | 57 180.00 | | 57 180.00 | 57 180.00 |
CF Cash and cash equivalents | 234 561.00 | | 234 561.00 | 234 561.00 |
CH Prepaid expenses | 7 077.00 | | 7 077.00 | 7 077.00 |
CJ TOTAL (II) | 498 632.00 | 28 156.00 | 470 476.00 | 498 632.00 |
CO Grand total (0 to V) | 668 503.00 | 143 161.00 | 525 341.00 | 668 503.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DB Share, merger, contribution premiums, etc. | 19 470.00 | 19 470.00 | | 19 470.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 50 000.00 | 50 000.00 | | 50 000.00 |
DH Retained earnings | 308 549.00 | 250 203.00 | | 308 549.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 233.00 | 152 096.00 | | 37 233.00 |
DL TOTAL (I) | 426 251.00 | 482 769.00 | | 426 251.00 |
DX Trade payables and related accounts | 5 179.00 | 5 125.00 | | 5 179.00 |
DY Tax and social security liabilities | 93 897.00 | 119 505.00 | | 93 897.00 |
EA Other liabilities | 13.00 | 13.00 | | 13.00 |
EC TOTAL (IV) | 99 090.00 | 124 643.00 | | 99 090.00 |
EE Grand total (I to V) | 525 341.00 | 607 412.00 | | 525 341.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 513 513.00 | 47 634.00 | 561 146.00 | 513 513.00 |
FJ Net sales | 513 513.00 | 47 634.00 | 561 146.00 | 513 513.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 050.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 564 206.00 | |
FW Other purchases and external expenses | | | 100 906.00 | |
FX Taxes, duties, and similar payments | | | 2 074.00 | |
FY Salaries and Wages | | | 244 879.00 | |
FZ Social Security Contributions | | | 154 372.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 777.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 104.00 | |
GE Other Expenses | | | 631.00 | |
GF Total Operating Expenses (II) | | | 518 743.00 | |
GG - OPERATING RESULT (I - II) | | | 45 464.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 45 464.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 70.00 | 25.00 | | 70.00 |
HH Total exceptional expenses (VIII) | 70.00 | 25.00 | | 70.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -70.00 | -25.00 | | -70.00 |
HK Income tax | 8 161.00 | 52 813.00 | | 8 161.00 |
HL TOTAL REVENUE (I + III + V + VII) | 564 206.00 | 742 968.00 | | 564 206.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 526 974.00 | 590 872.00 | | 526 974.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 37 233.00 | 152 096.00 | | 37 233.00 |
| |
| 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 | 152 579.00 | | 17 291.00 | 152 579.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 627.00 | |
I4 DECREASES Grand Total | | | 169 871.00 | |
IO DECREASES Total including other intangible assets | | | 34 967.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 130 276.00 | |
KD ACQUISITIONS Total including other intangible assets | 34 967.00 | | | 34 967.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 113 146.00 | | 17 130.00 | 113 146.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 466.00 | | 161.00 | 4 466.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 99 228.00 | 15 777.00 | | 99 228.00 |
PE DEPRECIATION Total including other intangible assets | 12 100.00 | | | 12 100.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 87 128.00 | 15 777.00 | | 87 128.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 31 102.00 | 104.00 | 3 050.00 | 31 102.00 |
7B Total provisions for depreciation | 31 102.00 | 104.00 | 3 050.00 | 31 102.00 |
7C Grand total | 31 102.00 | 104.00 | 3 050.00 | 31 102.00 |
UE of which provisions and reversals: - Operating | | 104.00 | 3 050.00 | |
| |
| 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 | 5 179.00 | 5 179.00 | | 5 179.00 |
8C Staff and Related Accounts | 10 047.00 | 10 047.00 | | 10 047.00 |
8D Social Security and Other Social Organizations | 37 720.00 | 37 720.00 | | 37 720.00 |
8K Other liabilities (including liabilities related to repo transactions) | 13.00 | 13.00 | | 13.00 |
UT Other financial assets | 4 627.00 | | 4 627.00 | 4 627.00 |
UX Other trade receivables | 166 040.00 | 166 040.00 | | 166 040.00 |
UZ Social Security, other social security organizations | 1 104.00 | 1 104.00 | | 1 104.00 |
VA Doubtful or disputed receivables | 33 773.00 | 33 773.00 | | 33 773.00 |
VB VAT | 1 481.00 | 1 481.00 | | 1 481.00 |
VM Income taxes | 44 654.00 | 44 654.00 | | 44 654.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 280.00 | 2 280.00 | | 2 280.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 941.00 | 9 941.00 | | 9 941.00 |
VS Prepaid expenses | 7 077.00 | 7 077.00 | | 7 077.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 268 698.00 | 264 071.00 | 4 627.00 | 268 698.00 |
VW VAT | 43 850.00 | 43 850.00 | | 43 850.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 99 090.00 | 99 090.00 | | 99 090.00 |
