| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 473 000.00 | | 473 000.00 | 473 000.00 |
AJ Other Intangible Assets | 35 600.00 | 19 135.00 | 16 465.00 | 35 600.00 |
AT Other tangible assets | 23 305.00 | 23 305.00 | | 23 305.00 |
BH Other financial assets | 9 579.00 | | 9 579.00 | 9 579.00 |
BJ TOTAL (I) | 541 485.00 | 42 440.00 | 499 044.00 | 541 485.00 |
BX Customers and related accounts | 342 612.00 | 22 467.00 | 320 145.00 | 342 612.00 |
BZ Other receivables | 8 626.00 | | 8 626.00 | 8 626.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 472 128.00 | | 472 128.00 | 472 128.00 |
CH Prepaid expenses | 6 069.00 | | 6 069.00 | 6 069.00 |
CJ TOTAL (II) | 829 435.00 | 22 467.00 | 806 968.00 | 829 435.00 |
CO Grand total (0 to V) | 1 370 920.00 | 64 907.00 | 1 306 013.00 | 1 370 920.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DB Share, merger, contribution premiums, etc. | 27 600.00 | 27 600.00 | | 27 600.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 693 464.00 | 639 064.00 | | 693 464.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 166 166.00 | 150 399.00 | | 166 166.00 |
DL TOTAL (I) | 909 230.00 | 839 064.00 | | 909 230.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 280.00 | 9 242.00 | | 8 280.00 |
DX Trade payables and related accounts | 31 299.00 | 22 712.00 | | 31 299.00 |
DY Tax and social security liabilities | 102 396.00 | 115 659.00 | | 102 396.00 |
EA Other liabilities | 3 876.00 | 8 119.00 | | 3 876.00 |
EB Prepaid income (2) | 250 932.00 | 264 126.00 | | 250 932.00 |
EC TOTAL (IV) | 396 783.00 | 419 858.00 | | 396 783.00 |
EE Grand total (I to V) | 1 306 013.00 | 1 258 922.00 | | 1 306 013.00 |
EG Accrued income and payables due within one year | 396 783.00 | 419 358.00 | | 396 783.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 794 371.00 | | 794 371.00 | 794 371.00 |
FJ Net sales | 794 371.00 | | 794 371.00 | 794 371.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 42 132.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 836 504.00 | |
FW Other purchases and external expenses | | | 475 092.00 | |
FX Taxes, duties, and similar payments | | | 10 130.00 | |
FY Salaries and Wages | | | 112 459.00 | |
FZ Social Security Contributions | | | 34 024.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 780.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 10 556.00 | |
GF Total Operating Expenses (II) | | | 644 040.00 | |
GG - OPERATING RESULT (I - II) | | | 192 464.00 | |
GL Other interest and similar income | | | 9 225.00 | |
GP Total financial income (V) | | | 9 225.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 225.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 201 689.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 11 364.00 | 13 520.00 | | 11 364.00 |
HA Exceptional income from management transactions | | 10 005.00 | | |
HD Total exceptional income (VII) | | 10 005.00 | | |
HE Exceptional expenses on management operations | 1 872.00 | 15 451.00 | | 1 872.00 |
HH Total exceptional expenses (VIII) | 1 872.00 | 15 451.00 | | 1 872.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 872.00 | -5 446.00 | | -1 872.00 |
HK Income tax | 33 651.00 | 23 346.00 | | 33 651.00 |
HL TOTAL REVENUE (I + III + V + VII) | 845 729.00 | 873 544.00 | | 845 729.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 679 563.00 | 723 145.00 | | 679 563.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 166 166.00 | 150 399.00 | | 166 166.00 |
| |
| 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 | 546 939.00 | | | 546 939.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 579.00 | |
I4 DECREASES Grand Total | | 5 454.00 | 541 485.00 | |
IO DECREASES Total including other intangible assets | | | 508 600.00 | |
IY DECREASES Total Tangible Fixed Assets | | 5 454.00 | 23 305.00 | |
KD ACQUISITIONS Total including other intangible assets | 508 600.00 | | | 508 600.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 28 759.00 | | | 28 759.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 579.00 | | | 9 579.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 46 114.00 | 1 780.00 | 5 454.00 | 46 114.00 |
PE DEPRECIATION Total including other intangible assets | 17 355.00 | 1 780.00 | | 17 355.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 28 759.00 | | 5 454.00 | 28 759.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 53 235.00 | | 30 768.00 | 53 235.00 |
7B Total provisions for depreciation | 53 235.00 | | 30 768.00 | 53 235.00 |
7C Grand total | 53 235.00 | | 30 768.00 | 53 235.00 |
UE of which provisions and reversals: - Operating | | | 30 768.00 | |
| |
| 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 | 7 650.00 | 7 650.00 | | 7 650.00 |
8B Suppliers and Related Accounts | 31 299.00 | 31 299.00 | | 31 299.00 |
8C Staff and Related Accounts | 10 510.00 | 10 510.00 | | 10 510.00 |
8D Social Security and Other Social Organizations | 9 211.00 | 9 211.00 | | 9 211.00 |
8E Income Taxes | 10 303.00 | 10 303.00 | | 10 303.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 876.00 | 3 876.00 | | 3 876.00 |
8L Deferred income | 250 932.00 | 250 932.00 | | 250 932.00 |
UT Other financial assets | 9 579.00 | | 9 579.00 | 9 579.00 |
UX Other trade receivables | 315 685.00 | 315 685.00 | | 315 685.00 |
UY Staff and related accounts | 294.00 | 294.00 | | 294.00 |
VA Doubtful or disputed receivables | 26 928.00 | 26 928.00 | | 26 928.00 |
VB VAT | 5 723.00 | 5 723.00 | | 5 723.00 |
VI Group and Associates | 630.00 | 630.00 | | 630.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 964.00 | 6 964.00 | | 6 964.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 608.00 | 2 608.00 | | 2 608.00 |
VS Prepaid expenses | 6 069.00 | 6 069.00 | | 6 069.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 366 887.00 | 357 308.00 | 9 579.00 | 366 887.00 |
VW VAT | 65 408.00 | 65 408.00 | | 65 408.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 396 783.00 | 396 783.00 | | 396 783.00 |
