| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 18 800.00 | 18 800.00 | | 18 800.00 |
AT Other tangible assets | 53 938.00 | 52 310.00 | 1 627.00 | 53 938.00 |
BH Other financial assets | 118.00 | | 118.00 | 118.00 |
BJ TOTAL (I) | 72 855.00 | 71 110.00 | 1 745.00 | 72 855.00 |
BV Advances and down payments on orders | 248.00 | | 248.00 | 248.00 |
BX Customers and related accounts | 1 615 947.00 | 153 169.00 | 1 462 778.00 | 1 615 947.00 |
BZ Other receivables | 2 766 478.00 | | 2 766 478.00 | 2 766 478.00 |
CF Cash and cash equivalents | 205 444.00 | | 205 444.00 | 205 444.00 |
CH Prepaid expenses | 1 593.00 | | 1 593.00 | 1 593.00 |
CJ TOTAL (II) | 4 589 711.00 | 153 169.00 | 4 436 542.00 | 4 589 711.00 |
CO Grand total (0 to V) | 4 662 566.00 | 224 279.00 | 4 438 286.00 | 4 662 566.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 429 080.00 | 429 080.00 | | 429 080.00 |
DD Legal reserve (1) | 42 908.00 | 42 908.00 | | 42 908.00 |
DG Other reserves | 1 148 947.00 | 861 293.00 | | 1 148 947.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 235 191.00 | 287 654.00 | | 235 191.00 |
DL TOTAL (I) | 1 856 126.00 | 1 620 935.00 | | 1 856 126.00 |
DQ Provisions for Expenses | 325 559.00 | 306 651.00 | | 325 559.00 |
DR TOTAL (IV) | 325 559.00 | 306 651.00 | | 325 559.00 |
DU Loans and Debts from Credit Institutions (3) | 320.00 | 380.00 | | 320.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2.00 | 239.00 | | 2.00 |
DX Trade payables and related accounts | 849 833.00 | 532 074.00 | | 849 833.00 |
DY Tax and social security liabilities | 806 102.00 | 1 015 387.00 | | 806 102.00 |
EA Other liabilities | 534 945.00 | 265 230.00 | | 534 945.00 |
EB Prepaid income (2) | 65 400.00 | 52 028.00 | | 65 400.00 |
EC TOTAL (IV) | 2 256 601.00 | 1 865 337.00 | | 2 256 601.00 |
EE Grand total (I to V) | 4 438 286.00 | 3 792 923.00 | | 4 438 286.00 |
EG Accrued income and payables due within one year | 2 256 601.00 | 1 865 337.00 | | 2 256 601.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 320.00 | 380.00 | | 320.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 5 964 570.00 | |
FJ Net sales | | | 5 964 570.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 78 041.00 | |
FQ Other income | | | 1 744.00 | |
FR Total operating income (I) | | | 6 044 355.00 | |
FW Other purchases and external expenses | | | 3 114 289.00 | |
FX Taxes, duties, and similar payments | | | 83 861.00 | |
FY Salaries and Wages | | | 1 646 965.00 | |
FZ Social Security Contributions | | | 788 532.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 34 312.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 20 923.00 | |
GE Other Expenses | | | 8 146.00 | |
GF Total Operating Expenses (II) | | | 5 697 028.00 | |
GG - OPERATING RESULT (I - II) | | | 347 327.00 | |
GL Other interest and similar income | | | 4 337.00 | |
GP Total financial income (V) | | | 4 337.00 | |
GR Interest and similar expenses | | | 4.00 | |
GU Total financial expenses (VI) | | | 4.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 333.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 351 661.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 160.00 | | | 160.00 |
HG Exceptional depreciation and provisions | | 466.00 | | |
HH Total exceptional expenses (VIII) | 160.00 | 466.00 | | 160.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -160.00 | -466.00 | | -160.00 |
HJ Employee participation in company results | 18 016.00 | 15 219.00 | | 18 016.00 |
HK Income tax | 98 294.00 | 118 863.00 | | 98 294.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 048 692.00 | 7 248 468.00 | | 6 048 692.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 813 502.00 | 6 960 814.00 | | 5 813 502.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 235 191.00 | 287 654.00 | | 235 191.00 |
| |
| 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 | 71 833.00 | 1 627.00 | | 71 833.00 |
I3 DECREASES Total Financial Fixed Assets | | 604.00 | 118.00 | |
I4 DECREASES Grand Total | | 604.00 | 72 855.00 | |
IO DECREASES Total including other intangible assets | | | 18 800.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 53 938.00 | |
KD ACQUISITIONS Total including other intangible assets | 18 800.00 | | | 18 800.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 52 310.00 | 1 627.00 | | 52 310.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 722.00 | | | 722.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 71 110.00 | | | 71 110.00 |
PE DEPRECIATION Total including other intangible assets | 18 800.00 | | | 18 800.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 52 310.00 | | | 52 310.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | 306 651.00 | 20 923.00 | 2 015.00 | 306 651.00 |
7C Grand total | 306 651.00 | 20 923.00 | 2 015.00 | 306 651.00 |
UE of which provisions and reversals: - Operating | | 20 923.00 | 2 015.00 | |
| |
| 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 | 849 833.00 | 849 833.00 | | 849 833.00 |
8K Other liabilities (including liabilities related to repo transactions) | 534 992.00 | 534 992.00 | | 534 992.00 |
8L Deferred income | 65 400.00 | 65 400.00 | | 65 400.00 |
UT Other financial assets | 118.00 | | 118.00 | 118.00 |
UX Other trade receivables | 1 615 947.00 | 1 615 947.00 | | 1 615 947.00 |
VG Loans with a maturity of up to one year at origin | 320.00 | 320.00 | | 320.00 |
VJ Loans taken out during the year | | 20 923.00 | | |
VP Miscellaneous | 2 766 478.00 | 2 766 478.00 | | 2 766 478.00 |
VQ Other Taxes, Duties, and Similar Debts | 806 057.00 | 806 057.00 | | 806 057.00 |
VS Prepaid expenses | 1 593.00 | 1 593.00 | | 1 593.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 384 136.00 | 4 384 019.00 | 118.00 | 4 384 136.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 256 601.00 | 2 256 601.00 | | 2 256 601.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 18.00 | | | 18.00 |
