| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 23 446.00 | 23 446.00 | | 23 446.00 |
AT Other tangible assets | 52 473.00 | 47 159.00 | 5 315.00 | 52 473.00 |
BD Other fixed assets | 803.00 | | 803.00 | 803.00 |
BH Other financial assets | 12 408.00 | | 12 408.00 | 12 408.00 |
BJ TOTAL (I) | 89 130.00 | 70 604.00 | 18 525.00 | 89 130.00 |
BX Customers and related accounts | 526 413.00 | 4 375.00 | 522 038.00 | 526 413.00 |
BZ Other receivables | 38 490.00 | | 38 490.00 | 38 490.00 |
CF Cash and cash equivalents | 159 092.00 | | 159 092.00 | 159 092.00 |
CH Prepaid expenses | 36 760.00 | | 36 760.00 | 36 760.00 |
CJ TOTAL (II) | 760 755.00 | 4 375.00 | 756 380.00 | 760 755.00 |
CN Currency translation adjustments (V) | 2 237.00 | | 2 237.00 | 2 237.00 |
CO Grand total (0 to V) | 852 122.00 | 74 979.00 | 777 143.00 | 852 122.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 68 000.00 | 68 000.00 | | 68 000.00 |
DD Legal reserve (1) | 6 800.00 | 6 800.00 | | 6 800.00 |
DG Other reserves | 40 023.00 | 5.00 | | 40 023.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 140 929.00 | 160 018.00 | | 140 929.00 |
DL TOTAL (I) | 255 751.00 | 234 823.00 | | 255 751.00 |
DP Provisions for Risks | 2 237.00 | 6 976.00 | | 2 237.00 |
DR TOTAL (IV) | 2 237.00 | 6 976.00 | | 2 237.00 |
DU Loans and Debts from Credit Institutions (3) | 14 112.00 | 18 178.00 | | 14 112.00 |
DX Trade payables and related accounts | 325 778.00 | 368 222.00 | | 325 778.00 |
DY Tax and social security liabilities | 152 082.00 | 124 667.00 | | 152 082.00 |
EA Other liabilities | 1 898.00 | 15 204.00 | | 1 898.00 |
EB Prepaid income (2) | 20 307.00 | | | 20 307.00 |
EC TOTAL (IV) | 514 176.00 | 526 271.00 | | 514 176.00 |
ED (V) | 4 978.00 | 1 412.00 | | 4 978.00 |
EE Grand total (I to V) | 777 143.00 | 769 482.00 | | 777 143.00 |
EG Accrued income and payables due within one year | 506 148.00 | 515 607.00 | | 506 148.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 831.00 | 426.00 | | 831.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 1 577 995.00 | |
FJ Net sales | | | 1 577 995.00 | |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 996.00 | |
FQ Other income | | | 13 216.00 | |
FR Total operating income (I) | | | 1 594 207.00 | |
FW Other purchases and external expenses | | | 1 183 779.00 | |
FX Taxes, duties, and similar payments | | | 3 902.00 | |
FY Salaries and Wages | | | 154 724.00 | |
FZ Social Security Contributions | | | 53 389.00 | |
GB Operating Expenses - Provisions | | | 2 389.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 2 200.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 2 237.00 | |
GE Other Expenses | | | 6 020.00 | |
GF Total Operating Expenses (II) | | | 1 408 639.00 | |
GG - OPERATING RESULT (I - II) | | | 185 568.00 | |
GL Other interest and similar income | | | 7.00 | |
GN Positive exchange differences | | | 4 134.00 | |
GP Total financial income (V) | | | 4 141.00 | |
GR Interest and similar expenses | | | 310.00 | |
GS Negative differences of foreign exchange | | | 5 662.00 | |
GU Total financial expenses (VI) | | | 5 972.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 832.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 183 736.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 7 773.00 | | | 7 773.00 |
HC Reversals of provisions and transfers of expenses | 4 600.00 | | | 4 600.00 |
HD Total exceptional income (VII) | 12 373.00 | | | 12 373.00 |
HF Exceptional expenses on capital transactions | 5 871.00 | | | 5 871.00 |
HH Total exceptional expenses (VIII) | 5 871.00 | | | 5 871.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 502.00 | | | 6 502.00 |
HK Income tax | 49 310.00 | 55 798.00 | | 49 310.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 610 721.00 | 1 878 548.00 | | 1 610 721.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 469 792.00 | 1 718 530.00 | | 1 469 792.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 140 929.00 | 160 018.00 | | 140 929.00 |
| |
| 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 | 95 001.00 | | | 95 001.00 |
I3 DECREASES Total Financial Fixed Assets | | 5 871.00 | 13 211.00 | |
I4 DECREASES Grand Total | | 5 871.00 | 89 130.00 | |
IO DECREASES Total including other intangible assets | | | 23 446.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 52 473.00 | |
KD ACQUISITIONS Total including other intangible assets | 23 446.00 | | | 23 446.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 52 473.00 | | | 52 473.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 19 082.00 | | | 19 082.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 68 215.00 | 2 389.00 | | 68 215.00 |
PE DEPRECIATION Total including other intangible assets | 23 446.00 | | | 23 446.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 44 770.00 | 2 389.00 | | 44 770.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 6 976.00 | 2 237.00 | 6 976.00 | 6 976.00 |
6X Other provisions for depreciation | 2 175.00 | 2 200.00 | | 2 175.00 |
7B Total provisions for depreciation | 2 175.00 | 2 200.00 | | 2 175.00 |
7C Grand total | 9 151.00 | 4 437.00 | 6 976.00 | 9 151.00 |
UE of which provisions and reversals: - Operating | | 4 437.00 | 2 376.00 | |
UJ - Exceptional | | | 4 600.00 | |
| |
| 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 | 325 778.00 | 325 778.00 | | 325 778.00 |
8D Social Security and Other Social Organizations | 152 082.00 | 152 082.00 | | 152 082.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 898.00 | 1 898.00 | | 1 898.00 |
8L Deferred income | 20 307.00 | 20 307.00 | | 20 307.00 |
UT Other financial assets | 12 408.00 | | 12 408.00 | 12 408.00 |
UX Other trade receivables | 526 413.00 | 526 413.00 | | 526 413.00 |
VG Loans with a maturity of up to one year at origin | 831.00 | 831.00 | | 831.00 |
VH Loans with a maturity of more than one year at origin | 13 281.00 | 5 253.00 | 8 028.00 | 13 281.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 38 490.00 | 38 490.00 | | 38 490.00 |
VS Prepaid expenses | 36 760.00 | 36 760.00 | | 36 760.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 614 071.00 | 601 663.00 | 12 408.00 | 614 071.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 514 176.00 | 506 148.00 | 8 028.00 | 514 176.00 |
