| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 280 025.00 | 266 841.00 | 13 184.00 | 280 025.00 |
AH Goodwill | 3 200 000.00 | | 3 200 000.00 | 3 200 000.00 |
AJ Other Intangible Assets | 472 248.00 | | 472 248.00 | 472 248.00 |
BJ TOTAL (I) | 3 952 274.00 | 266 841.00 | 3 685 433.00 | 3 952 274.00 |
BL Raw materials, supplies | -12 639.00 | | -12 639.00 | -12 639.00 |
BR Intermediate and finished products | 12 639.00 | | 12 639.00 | 12 639.00 |
BX Customers and related accounts | 1 604 118.00 | | 1 604 118.00 | 1 604 118.00 |
BZ Other receivables | 51 743.00 | | 51 743.00 | 51 743.00 |
CJ TOTAL (II) | 1 655 861.00 | | 1 655 861.00 | 1 655 861.00 |
CO Grand total (0 to V) | 5 608 135.00 | 266 841.00 | 5 341 294.00 | 5 608 135.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DD Legal reserve (1) | 30 000.00 | 30 000.00 | | 30 000.00 |
DG Other reserves | 2 848 588.00 | 2 042 111.00 | | 2 848 588.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 010 630.00 | 806 478.00 | | 1 010 630.00 |
DL TOTAL (I) | 4 189 218.00 | 3 178 588.00 | | 4 189 218.00 |
DQ Provisions for Expenses | 4 869.00 | 3 330.00 | | 4 869.00 |
DR TOTAL (IV) | 4 869.00 | 3 330.00 | | 4 869.00 |
DV Miscellaneous Loans and Financial Debts (4) | 587 031.00 | 935 963.00 | | 587 031.00 |
DX Trade payables and related accounts | 308 942.00 | 235 483.00 | | 308 942.00 |
DY Tax and social security liabilities | 250 941.00 | 131 089.00 | | 250 941.00 |
EA Other liabilities | 292.00 | | | 292.00 |
EB Prepaid income (2) | | 45 332.00 | | |
EC TOTAL (IV) | 1 147 207.00 | 1 347 866.00 | | 1 147 207.00 |
EE Grand total (I to V) | 5 341 294.00 | 4 529 784.00 | | 5 341 294.00 |
EG Accrued income and payables due within one year | 1 147 207.00 | 1 347 866.00 | | 1 147 207.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 704 935.00 | | 4 704 935.00 | 4 704 935.00 |
FJ Net sales | 4 704 935.00 | | 4 704 935.00 | 4 704 935.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 968.00 | |
FQ Other income | | | 78.00 | |
FR Total operating income (I) | | | 4 706 981.00 | |
FW Other purchases and external expenses | | | 2 406 321.00 | |
FX Taxes, duties, and similar payments | | | 47 683.00 | |
FY Salaries and Wages | | | 182 448.00 | |
FZ Social Security Contributions | | | 93 803.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 19 776.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 1 539.00 | |
GE Other Expenses | | | 552 000.00 | |
GF Total Operating Expenses (II) | | | 3 303 570.00 | |
GG - OPERATING RESULT (I - II) | | | 1 403 410.00 | |
GL Other interest and similar income | | | 2 404.00 | |
GP Total financial income (V) | | | 2 404.00 | |
GR Interest and similar expenses | | | 1 255.00 | |
GS Negative differences of foreign exchange | | | 311.00 | |
GU Total financial expenses (VI) | | | 1 565.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 839.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 404 249.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 552 000.00 | 468 000.00 | | 552 000.00 |
HA Exceptional income from management transactions | 4.00 | 113.00 | | 4.00 |
HD Total exceptional income (VII) | 4.00 | 113.00 | | 4.00 |
HE Exceptional expenses on management operations | 1.00 | 809.00 | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | 809.00 | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3.00 | -696.00 | | 3.00 |
HK Income tax | 393 621.00 | 340 592.00 | | 393 621.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 709 388.00 | 4 438 154.00 | | 4 709 388.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 698 758.00 | 3 631 676.00 | | 3 698 758.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 010 630.00 | 806 478.00 | | 1 010 630.00 |
| |
| 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 | 3 480 025.00 | | 472 248.00 | 3 480 025.00 |
I4 DECREASES Grand Total | | | 3 952 274.00 | |
IO DECREASES Total including other intangible assets | | | 3 952 274.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 480 025.00 | | 472 248.00 | 3 480 025.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 247 065.00 | 19 776.00 | | 247 065.00 |
PE DEPRECIATION Total including other intangible assets | 247 065.00 | 19 776.00 | | 247 065.00 |
| |
| 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 | 3 330.00 | 1 539.00 | | 3 330.00 |
7C Grand total | 3 330.00 | 1 539.00 | | 3 330.00 |
UE of which provisions and reversals: - Operating | | 1 539.00 | | |
| |
| 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 | 308 942.00 | 308 942.00 | | 308 942.00 |
8C Staff and Related Accounts | 53 218.00 | 53 218.00 | | 53 218.00 |
8D Social Security and Other Social Organizations | 19 449.00 | 19 449.00 | | 19 449.00 |
8K Other liabilities (including liabilities related to repo transactions) | 292.00 | 292.00 | | 292.00 |
UX Other trade receivables | 1 604 118.00 | 1 604 118.00 | | 1 604 118.00 |
UZ Social Security, other social security organizations | 64.00 | 64.00 | | 64.00 |
VB VAT | 51 314.00 | 51 314.00 | | 51 314.00 |
VI Group and Associates | 587 031.00 | 587 031.00 | | 587 031.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 507.00 | 7 507.00 | | 7 507.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 365.00 | 365.00 | | 365.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 655 861.00 | 1 655 861.00 | | 1 655 861.00 |
VW VAT | 170 767.00 | 170 767.00 | | 170 767.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 147 207.00 | 1 147 207.00 | | 1 147 207.00 |
