| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 600.00 | 1 600.00 | | 1 600.00 |
AH Goodwill | 192 000.00 | | 192 000.00 | 192 000.00 |
AT Other tangible assets | 4 877.00 | 4 877.00 | | 4 877.00 |
BJ TOTAL (I) | 198 479.00 | 6 477.00 | 192 002.00 | 198 479.00 |
BP Services in progress | 19 585.00 | | 19 585.00 | 19 585.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 509 640.00 | 1 342.00 | 508 298.00 | 509 640.00 |
BZ Other receivables | 348 910.00 | | 348 910.00 | 348 910.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 226 731.00 | | 226 731.00 | 226 731.00 |
CH Prepaid expenses | 300.00 | | 300.00 | 300.00 |
CJ TOTAL (II) | 1 105 167.00 | 1 342.00 | 1 103 825.00 | 1 105 167.00 |
CO Grand total (0 to V) | 1 303 646.00 | 7 819.00 | 1 295 827.00 | 1 303 646.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 190 000.00 | 211 110.00 | | 190 000.00 |
DB Share, merger, contribution premiums, etc. | 11 110.00 | 11 110.00 | | 11 110.00 |
DD Legal reserve (1) | 21 111.00 | 21 111.00 | | 21 111.00 |
DH Retained earnings | 147 486.00 | 148 641.00 | | 147 486.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 84 749.00 | 37 736.00 | | 84 749.00 |
DL TOTAL (I) | 454 457.00 | 429 707.00 | | 454 457.00 |
DU Loans and Debts from Credit Institutions (3) | | 130 000.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 392 208.00 | 564 264.00 | | 392 208.00 |
DX Trade payables and related accounts | 5 310.00 | 672.00 | | 5 310.00 |
DY Tax and social security liabilities | 391 417.00 | 256 991.00 | | 391 417.00 |
EA Other liabilities | 25 171.00 | 80 702.00 | | 25 171.00 |
EB Prepaid income (2) | 27 264.00 | 14 870.00 | | 27 264.00 |
EC TOTAL (IV) | 841 370.00 | 1 047 498.00 | | 841 370.00 |
EE Grand total (I to V) | 1 295 827.00 | 1 477 205.00 | | 1 295 827.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 379 266.00 | | 1 379 266.00 | 1 379 266.00 |
FJ Net sales | 1 379 266.00 | | 1 379 266.00 | 1 379 266.00 |
FM Inventory production | | | -4 932.00 | |
FO Operating subsidies | | | 17 828.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 193.00 | |
FQ Other income | | | 181.00 | |
FR Total operating income (I) | | | 1 401 536.00 | |
FW Other purchases and external expenses | | | 256 134.00 | |
FX Taxes, duties, and similar payments | | | 8 503.00 | |
FY Salaries and Wages | | | 685 912.00 | |
FZ Social Security Contributions | | | 380 929.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 1 331 484.00 | |
GG - OPERATING RESULT (I - II) | | | 70 052.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 34 804.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 34 804.00 | |
GR Interest and similar expenses | | | 2 770.00 | |
GU Total financial expenses (VI) | | | 2 770.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 32 034.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 102 086.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 17 337.00 | 7 072.00 | | 17 337.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 436 339.00 | 1 376 173.00 | | 1 436 339.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 351 590.00 | 1 338 438.00 | | 1 351 590.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 84 749.00 | 37 736.00 | | 84 749.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 477.00 | | | 6 477.00 |
PE DEPRECIATION Total including other intangible assets | 1 600.00 | | | 1 600.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 877.00 | | | 4 877.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 10 536.00 | | 9 193.00 | 10 536.00 |
7B Total provisions for depreciation | 10 536.00 | | 9 193.00 | 10 536.00 |
7C Grand total | 10 536.00 | | 9 193.00 | 10 536.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 392 208.00 | 392 208.00 | | 392 208.00 |
8B Suppliers and Related Accounts | 5 310.00 | 5 310.00 | | 5 310.00 |
8D Social Security and Other Social Organizations | 391 417.00 | 391 417.00 | | 391 417.00 |
8K Other liabilities (including liabilities related to repo transactions) | 25 171.00 | 25 171.00 | | 25 171.00 |
VS Prepaid expenses | 858 850.00 | 858 850.00 | | 858 850.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 858 850.00 | 858 850.00 | | 858 850.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 841 370.00 | 841 370.00 | | 841 370.00 |
Z2 Liabilities representing borrowed securities | 27 264.00 | 27 264.00 | | 27 264.00 |
