| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 18 000.00 | 18 000.00 | | 18 000.00 |
AJ Other Intangible Assets | 2 739.00 | 2 739.00 | | 2 739.00 |
AT Other tangible assets | 42 277.00 | 39 902.00 | 2 375.00 | 42 277.00 |
BH Other financial assets | 3 830.00 | | 3 830.00 | 3 830.00 |
BJ TOTAL (I) | 66 846.00 | 60 641.00 | 6 205.00 | 66 846.00 |
BX Customers and related accounts | 172 196.00 | | 172 196.00 | 172 196.00 |
BZ Other receivables | 94 044.00 | | 94 044.00 | 94 044.00 |
CD Marketable securities | 17 051.00 | | 17 051.00 | 17 051.00 |
CF Cash and cash equivalents | 74 858.00 | | 74 858.00 | 74 858.00 |
CH Prepaid expenses | 4 072.00 | | 4 072.00 | 4 072.00 |
CJ TOTAL (II) | 362 221.00 | | 362 221.00 | 362 221.00 |
CO Grand total (0 to V) | 429 067.00 | 60 641.00 | 368 426.00 | 429 067.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 35 003.00 | 25 005.00 | | 35 003.00 |
DB Share, merger, contribution premiums, etc. | 4 295.00 | 4 295.00 | | 4 295.00 |
DD Legal reserve (1) | 2 501.00 | 2 501.00 | | 2 501.00 |
DH Retained earnings | 7 667.00 | 16 917.00 | | 7 667.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 566.00 | 27 734.00 | | 14 566.00 |
DL TOTAL (I) | 64 032.00 | 76 452.00 | | 64 032.00 |
DU Loans and Debts from Credit Institutions (3) | 100 000.00 | 524.00 | | 100 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 502.00 | 2 522.00 | | 2 502.00 |
DX Trade payables and related accounts | 35 056.00 | 8 688.00 | | 35 056.00 |
DY Tax and social security liabilities | 67 248.00 | 78 834.00 | | 67 248.00 |
EA Other liabilities | 99 587.00 | 110 209.00 | | 99 587.00 |
EC TOTAL (IV) | 304 394.00 | 200 778.00 | | 304 394.00 |
EE Grand total (I to V) | 368 426.00 | 277 230.00 | | 368 426.00 |
EG Accrued income and payables due within one year | 304 394.00 | 200 253.00 | | 304 394.00 |
EI Including equity loans | 2 502.00 | | | 2 502.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 387 590.00 | 8 421.00 | 396 011.00 | 387 590.00 |
FJ Net sales | 387 590.00 | 8 421.00 | 396 011.00 | 387 590.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 997.00 | |
FQ Other income | | | 27.00 | |
FR Total operating income (I) | | | 399 035.00 | |
FW Other purchases and external expenses | | | 64 628.00 | |
FX Taxes, duties, and similar payments | | | 4 875.00 | |
FY Salaries and Wages | | | 150 525.00 | |
FZ Social Security Contributions | | | 46 956.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 454.00 | |
GE Other Expenses | | | 113 769.00 | |
GF Total Operating Expenses (II) | | | 382 208.00 | |
GG - OPERATING RESULT (I - II) | | | 16 827.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 261.00 | |
GN Positive exchange differences | | | 88.00 | |
GP Total financial income (V) | | | 350.00 | |
GR Interest and similar expenses | | | 30.00 | |
GU Total financial expenses (VI) | | | 30.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 320.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 147.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 68.00 | | |
HH Total exceptional expenses (VIII) | | 68.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -68.00 | | |
HK Income tax | 2 581.00 | 4 920.00 | | 2 581.00 |
HL TOTAL REVENUE (I + III + V + VII) | 399 385.00 | 504 676.00 | | 399 385.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 384 819.00 | 476 941.00 | | 384 819.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 566.00 | 27 734.00 | | 14 566.00 |
| |
| 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 | 65 871.00 | | 975.00 | 65 871.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 830.00 | |
I4 DECREASES Grand Total | | | 66 846.00 | |
IO DECREASES Total including other intangible assets | | | 20 739.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 42 277.00 | |
KD ACQUISITIONS Total including other intangible assets | 20 739.00 | | | 20 739.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 41 302.00 | | 975.00 | 41 302.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 830.00 | | | 3 830.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 59 187.00 | 1 454.00 | | 59 187.00 |
PE DEPRECIATION Total including other intangible assets | 20 739.00 | | | 20 739.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 38 448.00 | 1 454.00 | | 38 448.00 |
| |
| 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 | 35 056.00 | 35 056.00 | | 35 056.00 |
8K Other liabilities (including liabilities related to repo transactions) | 102 090.00 | 102 090.00 | | 102 090.00 |
UT Other financial assets | 3 830.00 | | 3 830.00 | 3 830.00 |
UX Other trade receivables | 172 196.00 | 172 196.00 | | 172 196.00 |
VH Loans with a maturity of more than one year at origin | 100 000.00 | 100 000.00 | | 100 000.00 |
VJ Loans taken out during the year | 100 000.00 | | | 100 000.00 |
VK Loans repaid during the year | 524.00 | | | 524.00 |
VP Miscellaneous | 94 044.00 | 94 044.00 | | 94 044.00 |
VQ Other Taxes, Duties, and Similar Debts | 67 248.00 | 67 248.00 | | 67 248.00 |
VS Prepaid expenses | 4 072.00 | 4 072.00 | | 4 072.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 274 142.00 | 270 312.00 | 3 830.00 | 274 142.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 304 394.00 | 304 394.00 | | 304 394.00 |
