| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 915.00 | 915.00 | | 915.00 |
AH Goodwill | 25 916.00 | | 25 916.00 | 25 916.00 |
AR Technical installations, industrial equipment and tools | 1 079.00 | 1 079.00 | | 1 079.00 |
AT Other tangible assets | 10 116.00 | 4 795.00 | 5 320.00 | 10 116.00 |
BB Receivables related to investments | 21 211.00 | | 21 211.00 | 21 211.00 |
BH Other financial assets | 900.00 | | 900.00 | 900.00 |
BJ TOTAL (I) | 60 237.00 | 6 789.00 | 53 448.00 | 60 237.00 |
BT Goods | 9 810.00 | 682.00 | 9 128.00 | 9 810.00 |
BX Customers and related accounts | 27 036.00 | 123.00 | 26 913.00 | 27 036.00 |
BZ Other receivables | 1 015.00 | | 1 015.00 | 1 015.00 |
CF Cash and cash equivalents | 246 064.00 | | 246 064.00 | 246 064.00 |
CH Prepaid expenses | 3 774.00 | | 3 774.00 | 3 774.00 |
CJ TOTAL (II) | 287 699.00 | 804.00 | 286 895.00 | 287 699.00 |
CO Grand total (0 to V) | 347 936.00 | 7 593.00 | 340 343.00 | 347 936.00 |
CR Shares due in more than one year | 147.00 | | | 147.00 |
CU Other investments | 100.00 | | 100.00 | 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DE Statutory or contractual reserves | 230 743.00 | 199 557.00 | | 230 743.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 967.00 | 31 187.00 | | 30 967.00 |
DL TOTAL (I) | 270 095.00 | 239 128.00 | | 270 095.00 |
DP Provisions for Risks | 13 125.00 | 12 800.00 | | 13 125.00 |
DR TOTAL (IV) | 13 125.00 | 12 800.00 | | 13 125.00 |
DX Trade payables and related accounts | 15 910.00 | 17 285.00 | | 15 910.00 |
DY Tax and social security liabilities | 32 298.00 | 29 783.00 | | 32 298.00 |
EA Other liabilities | 8 914.00 | 3 578.00 | | 8 914.00 |
EB Prepaid income (2) | | 6 809.00 | | |
EC TOTAL (IV) | 57 123.00 | 57 455.00 | | 57 123.00 |
EE Grand total (I to V) | 340 343.00 | 309 383.00 | | 340 343.00 |
EG Accrued income and payables due within one year | 57 123.00 | 33 987.00 | | 57 123.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 213 533.00 | 9 143.00 | 222 676.00 | 213 533.00 |
FG Production sold - services | 133 894.00 | 1 563.00 | 135 456.00 | 133 894.00 |
FJ Net sales | 347 427.00 | 10 706.00 | 358 133.00 | 347 427.00 |
FM Inventory production | | | | |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 13 578.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 371 713.00 | |
FS Purchases of goods (including customs duties) | | | 72 528.00 | |
FT Inventory change (goods) | | | -5 960.00 | |
FW Other purchases and external expenses | | | 95 680.00 | |
FX Taxes, duties, and similar payments | | | 2 882.00 | |
FY Salaries and Wages | | | 120 317.00 | |
FZ Social Security Contributions | | | 37 250.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 754.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 804.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 13 125.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 337 386.00 | |
GG - OPERATING RESULT (I - II) | | | 34 327.00 | |
GL Other interest and similar income | | | 875.00 | |
GP Total financial income (V) | | | 875.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 875.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 35 202.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 1 200.00 | | |
HB Exceptional income from capital transactions | 1 250.00 | | | 1 250.00 |
HD Total exceptional income (VII) | 1 250.00 | | | 1 250.00 |
HE Exceptional expenses on management operations | 17.00 | 135.00 | | 17.00 |
HH Total exceptional expenses (VIII) | 17.00 | 135.00 | | 17.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 233.00 | -135.00 | | 1 233.00 |
HK Income tax | 5 468.00 | 5 236.00 | | 5 468.00 |
HL TOTAL REVENUE (I + III + V + VII) | 373 838.00 | 367 771.00 | | 373 838.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 342 871.00 | 336 584.00 | | 342 871.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 30 967.00 | 31 187.00 | | 30 967.00 |
HP References: Equipment leasing | 5 382.00 | 850.00 | | 5 382.00 |
| |
| 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 | 53 950.00 | | 6 286.00 | 53 950.00 |
I3 DECREASES Total Financial Fixed Assets | | | 22 211.00 | |
I4 DECREASES Grand Total | | | 60 237.00 | |
IO DECREASES Total including other intangible assets | | | 26 831.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 195.00 | |
KD ACQUISITIONS Total including other intangible assets | 26 831.00 | | | 26 831.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 783.00 | | 5 411.00 | 5 783.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 21 336.00 | | 875.00 | 21 336.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 035.00 | 754.00 | | 6 035.00 |
PE DEPRECIATION Total including other intangible assets | 915.00 | | | 915.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 120.00 | 754.00 | | 5 120.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
4E Provisions for guarantees given to customers | | | | |
5Z Total provisions for risks and expenses | 12 800.00 | 13 125.00 | 12 800.00 | 12 800.00 |
6N Inventories and work in progress | 517.00 | 682.00 | 517.00 | 517.00 |
6T Receivables | 262.00 | 123.00 | 262.00 | 262.00 |
7B Total provisions for depreciation | 778.00 | 804.00 | 778.00 | 778.00 |
7C Grand total | 13 578.00 | 13 929.00 | 13 578.00 | 13 578.00 |
| |
| 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 | 15 910.00 | 15 910.00 | | 15 910.00 |
8C Staff and Related Accounts | 9 000.00 | 9 000.00 | | 9 000.00 |
8D Social Security and Other Social Organizations | 16 428.00 | 16 428.00 | | 16 428.00 |
8E Income Taxes | 269.00 | 269.00 | | 269.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 914.00 | 8 914.00 | | 8 914.00 |
UL Receivables related to investments | 21 211.00 | | 21 211.00 | 21 211.00 |
UT Other financial assets | 900.00 | | 900.00 | 900.00 |
UX Other trade receivables | 26 889.00 | 26 889.00 | | 26 889.00 |
VA Doubtful or disputed receivables | 147.00 | | 147.00 | 147.00 |
VB VAT | 924.00 | 924.00 | | 924.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 025.00 | 1 025.00 | | 1 025.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 91.00 | 91.00 | | 91.00 |
VS Prepaid expenses | 3 774.00 | 3 774.00 | | 3 774.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 53 936.00 | 31 678.00 | 22 258.00 | 53 936.00 |
VW VAT | 5 577.00 | 5 577.00 | | 5 577.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 57 123.00 | 57 123.00 | | 57 123.00 |
