| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 148 342.00 | 147 276.00 | 1 066.00 | 148 342.00 |
AT Other tangible assets | 173 421.00 | 123 533.00 | 49 887.00 | 173 421.00 |
AX Advances and down payments | 4 584.00 | | 4 584.00 | 4 584.00 |
BH Other financial assets | 4 890.00 | | 4 890.00 | 4 890.00 |
BJ TOTAL (I) | 331 236.00 | 270 809.00 | 60 427.00 | 331 236.00 |
BX Customers and related accounts | 2 225 451.00 | | 2 225 451.00 | 2 225 451.00 |
BZ Other receivables | 2 008 369.00 | | 2 008 369.00 | 2 008 369.00 |
CF Cash and cash equivalents | 2 339 152.00 | | 2 339 152.00 | 2 339 152.00 |
CH Prepaid expenses | 8 367.00 | | 8 367.00 | 8 367.00 |
CJ TOTAL (II) | 6 581 339.00 | | 6 581 339.00 | 6 581 339.00 |
CO Grand total (0 to V) | 6 912 575.00 | 270 809.00 | 6 641 766.00 | 6 912 575.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 120 000.00 | 120 000.00 | | 120 000.00 |
DD Legal reserve (1) | 16 000.00 | 16 000.00 | | 16 000.00 |
DG Other reserves | 922 623.00 | 922 623.00 | | 922 623.00 |
DH Retained earnings | 124 295.00 | 118 988.00 | | 124 295.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 900 098.00 | 890 307.00 | | 900 098.00 |
DL TOTAL (I) | 2 083 016.00 | 2 067 918.00 | | 2 083 016.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 322 948.00 | | |
DX Trade payables and related accounts | 3 137 009.00 | 1 881 103.00 | | 3 137 009.00 |
DY Tax and social security liabilities | 251 722.00 | 337 820.00 | | 251 722.00 |
EA Other liabilities | 1 170 018.00 | 904 166.00 | | 1 170 018.00 |
EC TOTAL (IV) | 4 558 749.00 | 3 446 037.00 | | 4 558 749.00 |
EE Grand total (I to V) | 6 641 766.00 | 5 513 955.00 | | 6 641 766.00 |
EG Accrued income and payables due within one year | 4 558 749.00 | 3 446 037.00 | | 4 558 749.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 853 806.00 | | 4 853 806.00 | 4 853 806.00 |
FJ Net sales | 4 853 806.00 | | 4 853 806.00 | 4 853 806.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 063.00 | |
FQ Other income | | | 40.00 | |
FR Total operating income (I) | | | 4 854 909.00 | |
FU Purchases of raw materials and other supplies | | | 3 214.00 | |
FW Other purchases and external expenses | | | 2 350 166.00 | |
FX Taxes, duties, and similar payments | | | 145 366.00 | |
FY Salaries and Wages | | | 777 516.00 | |
FZ Social Security Contributions | | | 339 671.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 19 618.00 | |
GE Other Expenses | | | 21.00 | |
GF Total Operating Expenses (II) | | | 3 635 572.00 | |
GG - OPERATING RESULT (I - II) | | | 1 219 337.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 219 337.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 38 317.00 | 34 094.00 | | 38 317.00 |
HD Total exceptional income (VII) | 38 317.00 | 34 094.00 | | 38 317.00 |
HE Exceptional expenses on management operations | 288.00 | 25 935.00 | | 288.00 |
HF Exceptional expenses on capital transactions | 3 400.00 | | | 3 400.00 |
HH Total exceptional expenses (VIII) | 3 688.00 | 25 935.00 | | 3 688.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 34 629.00 | 8 159.00 | | 34 629.00 |
HK Income tax | 353 868.00 | 382 345.00 | | 353 868.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 893 226.00 | 4 886 649.00 | | 4 893 226.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 993 127.00 | 3 996 342.00 | | 3 993 127.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 900 098.00 | 890 307.00 | | 900 098.00 |
HP References: Equipment leasing | 4 068.00 | 4 068.00 | | 4 068.00 |
| |
| 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 | 319 796.00 | | 45 250.00 | 319 796.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 890.00 | |
I4 DECREASES Grand Total | | 33 810.00 | 331 236.00 | |
IO DECREASES Total including other intangible assets | | 6 559.00 | 148 342.00 | |
IY DECREASES Total Tangible Fixed Assets | | 27 251.00 | 178 005.00 | |
KD ACQUISITIONS Total including other intangible assets | 151 505.00 | | 3 396.00 | 151 505.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 163 509.00 | | 41 747.00 | 163 509.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 783.00 | | 107.00 | 4 783.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 281 602.00 | 19 618.00 | 30 410.00 | 281 602.00 |
PE DEPRECIATION Total including other intangible assets | 151 505.00 | 2 330.00 | 6 559.00 | 151 505.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 130 097.00 | 17 288.00 | 23 851.00 | 130 097.00 |
| |
| 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 | 3 137 009.00 | 3 137 009.00 | | 3 137 009.00 |
8D Social Security and Other Social Organizations | 251 722.00 | 251 722.00 | | 251 722.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 170 018.00 | 1 170 018.00 | | 1 170 018.00 |
UT Other financial assets | 4 890.00 | | 4 890.00 | 4 890.00 |
UX Other trade receivables | 2 225 451.00 | 2 225 451.00 | | 2 225 451.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 008 369.00 | 2 008 369.00 | | 2 008 369.00 |
VS Prepaid expenses | 8 367.00 | 8 367.00 | | 8 367.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 247 076.00 | 4 242 186.00 | 4 890.00 | 4 247 076.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 558 749.00 | 4 558 749.00 | | 4 558 749.00 |
