| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 493 014.00 | | 493 014.00 | 493 014.00 |
AT Other tangible assets | 65 738.00 | 65 738.00 | | 65 738.00 |
BJ TOTAL (I) | 5 107 252.00 | 65 738.00 | 5 041 514.00 | 5 107 252.00 |
BX Customers and related accounts | 110 244.00 | | 110 244.00 | 110 244.00 |
BZ Other receivables | 447 388.00 | | 447 388.00 | 447 388.00 |
CF Cash and cash equivalents | 87 937.00 | | 87 937.00 | 87 937.00 |
CH Prepaid expenses | 2 968.00 | | 2 968.00 | 2 968.00 |
CJ TOTAL (II) | 648 537.00 | | 648 537.00 | 648 537.00 |
CO Grand total (0 to V) | 5 755 789.00 | 65 738.00 | 5 690 051.00 | 5 755 789.00 |
CS Evaluated investments - equity method | 4 548 500.00 | | 4 548 500.00 | 4 548 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 631 730.00 | 631 730.00 | | 631 730.00 |
DB Share, merger, contribution premiums, etc. | 821 288.00 | 821 288.00 | | 821 288.00 |
DD Legal reserve (1) | 75 000.00 | 75 000.00 | | 75 000.00 |
DG Other reserves | 3 045 033.00 | 2 531 190.00 | | 3 045 033.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 87 095.00 | 513 844.00 | | 87 095.00 |
DK Regulated provisions | 198 500.00 | 198 500.00 | | 198 500.00 |
DL TOTAL (I) | 4 858 647.00 | 4 771 551.00 | | 4 858 647.00 |
DU Loans and Debts from Credit Institutions (3) | 271 392.00 | 482 606.00 | | 271 392.00 |
DV Miscellaneous Loans and Financial Debts (4) | 124.00 | 110 118.00 | | 124.00 |
DX Trade payables and related accounts | 188 710.00 | 262 379.00 | | 188 710.00 |
DY Tax and social security liabilities | 371 170.00 | 479 084.00 | | 371 170.00 |
EA Other liabilities | 6.00 | 6.00 | | 6.00 |
EC TOTAL (IV) | 831 403.00 | 1 334 193.00 | | 831 403.00 |
EE Grand total (I to V) | 5 690 050.00 | 6 105 744.00 | | 5 690 050.00 |
EG Accrued income and payables due within one year | | 1 152 369.00 | | |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 6 309.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 1 382 342.00 | |
FJ Net sales | | | 1 382 342.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 15 067.00 | |
FQ Other income | | | 21.00 | |
FR Total operating income (I) | | | 1 397 430.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 155 167.00 | |
FX Taxes, duties, and similar payments | | | 36 371.00 | |
FY Salaries and Wages | | | 765 906.00 | |
FZ Social Security Contributions | | | 313 786.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 28.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 1 271 260.00 | |
GG - OPERATING RESULT (I - II) | | | 126 169.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 959.00 | |
GP Total financial income (V) | | | 959.00 | |
GR Interest and similar expenses | | | 5 861.00 | |
GU Total financial expenses (VI) | | | 5 861.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 902.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 121 268.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 5 479.00 | | |
HD Total exceptional income (VII) | | 5 479.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 5 479.00 | | |
HJ Employee participation in company results | | 32 771.00 | | |
HK Income tax | 34 172.00 | 56 104.00 | | 34 172.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 398 389.00 | 2 943 168.00 | | 1 398 389.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 311 293.00 | 2 429 324.00 | | 1 311 293.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 87 096.00 | 513 844.00 | | 87 096.00 |
| |
| 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 | 5 107 253.00 | | | 5 107 253.00 |
I3 DECREASES Total Financial Fixed Assets | 4 548 500.00 | | | 4 548 500.00 |
I4 DECREASES Grand Total | 5 107 253.00 | | | 5 107 253.00 |
IO DECREASES Total including other intangible assets | 493 014.00 | | | 493 014.00 |
IY DECREASES Total Tangible Fixed Assets | 65 739.00 | | | 65 739.00 |
KD ACQUISITIONS Total including other intangible assets | 493 014.00 | | | 493 014.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 65 739.00 | | | 65 739.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 548 500.00 | | | 4 548 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 65 710.00 | 28.00 | 65 738.00 | 65 710.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 65 710.00 | 28.00 | 65 738.00 | 65 710.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 198 500.00 | | | 198 500.00 |
7C Grand total | 198 500.00 | | | 198 500.00 |
UJ - Exceptional | | 1.00 | | |
| |
| 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 | 188 711.00 | 188 711.00 | | 188 711.00 |
8C Staff and Related Accounts | 167 279.00 | 167 279.00 | | 167 279.00 |
8D Social Security and Other Social Organizations | 171 133.00 | 171 133.00 | | 171 133.00 |
UX Other trade receivables | 110 244.00 | 110 244.00 | | 110 244.00 |
UZ Social Security, other social security organizations | 2 291.00 | 2 291.00 | | 2 291.00 |
VB VAT | 32 657.00 | 32 657.00 | | 32 657.00 |
VC Group and associates | 220 280.00 | 220 280.00 | | 220 280.00 |
VH Loans with a maturity of more than one year at origin | 271 393.00 | 236 214.00 | 35 179.00 | 271 393.00 |
VI Group and Associates | 130.00 | 130.00 | | 130.00 |
VK Loans repaid during the year | 204 498.00 | | | 204 498.00 |
VM Income taxes | 177 212.00 | 177 212.00 | | 177 212.00 |
VN Other taxes, similar payments | 14 932.00 | 14 932.00 | | 14 932.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 069.00 | 5 069.00 | | 5 069.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 16.00 | 16.00 | | 16.00 |
VS Prepaid expenses | 2 968.00 | 2 968.00 | | 2 968.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 560 600.00 | 560 600.00 | | 560 600.00 |
VW VAT | 27 689.00 | 27 689.00 | | 27 689.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 831 403.00 | 796 224.00 | 35 179.00 | 831 403.00 |
