| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 15 255.00 | 15 255.00 | | 15 255.00 |
AT Other tangible assets | 32 802.00 | 17 031.00 | 15 771.00 | 32 802.00 |
BH Other financial assets | 5 246.00 | | 5 246.00 | 5 246.00 |
BJ TOTAL (I) | 59 271.00 | 32 286.00 | 26 985.00 | 59 271.00 |
BX Customers and related accounts | 223 940.00 | 8 424.00 | 215 516.00 | 223 940.00 |
BZ Other receivables | 311 680.00 | | 311 680.00 | 311 680.00 |
CF Cash and cash equivalents | 443 862.00 | | 443 862.00 | 443 862.00 |
CH Prepaid expenses | 1 682.00 | | 1 682.00 | 1 682.00 |
CJ TOTAL (II) | 981 165.00 | 8 424.00 | 972 741.00 | 981 165.00 |
CO Grand total (0 to V) | 1 040 436.00 | 40 710.00 | 999 726.00 | 1 040 436.00 |
CU Other investments | 5 968.00 | | 5 968.00 | 5 968.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 203 687.00 | 166 024.00 | | 203 687.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 777.00 | 37 662.00 | | 23 777.00 |
DL TOTAL (I) | 337 464.00 | 313 687.00 | | 337 464.00 |
DU Loans and Debts from Credit Institutions (3) | 312.00 | 265.00 | | 312.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 589.00 | | | 3 589.00 |
DX Trade payables and related accounts | 73 527.00 | 109 881.00 | | 73 527.00 |
DY Tax and social security liabilities | 584 784.00 | 407 708.00 | | 584 784.00 |
EA Other liabilities | 52.00 | 153.00 | | 52.00 |
EC TOTAL (IV) | 662 263.00 | 518 006.00 | | 662 263.00 |
EE Grand total (I to V) | 999 726.00 | 831 693.00 | | 999 726.00 |
EG Accrued income and payables due within one year | | 518 006.00 | | |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 312.00 | 265.00 | | 312.00 |
EI Including equity loans | 3 589.00 | | | 3 589.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 3 846 863.00 | |
FJ Net sales | | | 3 846 863.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 23 256.00 | |
FQ Other income | | | 83.00 | |
FR Total operating income (I) | | | 3 870 201.00 | |
FW Other purchases and external expenses | | | 590 101.00 | |
FX Taxes, duties, and similar payments | | | 104 142.00 | |
FY Salaries and Wages | | | 2 545 487.00 | |
FZ Social Security Contributions | | | 584 170.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 17 748.00 | |
GE Other Expenses | | | 13.00 | |
GF Total Operating Expenses (II) | | | 3 841 660.00 | |
GG - OPERATING RESULT (I - II) | | | 28 541.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 3 164.00 | |
GU Total financial expenses (VI) | | | 3 164.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 163.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 378.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 83 548.00 | | |
HB Exceptional income from capital transactions | 1 770.00 | 3 594.00 | | 1 770.00 |
HD Total exceptional income (VII) | 1 770.00 | 87 142.00 | | 1 770.00 |
HF Exceptional expenses on capital transactions | 421.00 | 3 594.00 | | 421.00 |
HH Total exceptional expenses (VIII) | 421.00 | 3 594.00 | | 421.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 349.00 | 83 548.00 | | 1 349.00 |
HJ Employee participation in company results | | 15 982.00 | | |
HK Income tax | 2 950.00 | 21 069.00 | | 2 950.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 871 972.00 | 3 879 911.00 | | 3 871 972.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 848 195.00 | 3 842 249.00 | | 3 848 195.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 777.00 | 37 662.00 | | 23 777.00 |
HQ References: Real Estate Leasing | 5 055.00 | | | 5 055.00 |
| |
| 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 | 58 455.00 | | 1 248.00 | 58 455.00 |
I3 DECREASES Total Financial Fixed Assets | | 270.00 | 11 214.00 | |
I4 DECREASES Grand Total | | 431.00 | 59 271.00 | |
IO DECREASES Total including other intangible assets | | | 15 255.00 | |
IY DECREASES Total Tangible Fixed Assets | | 161.00 | 32 802.00 | |
KD ACQUISITIONS Total including other intangible assets | 15 255.00 | | | 15 255.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 32 964.00 | | | 32 964.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 236.00 | | 1 248.00 | 10 236.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 548.00 | 17 748.00 | 11.00 | 14 548.00 |
PE DEPRECIATION Total including other intangible assets | 7 788.00 | 7 467.00 | | 7 788.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 760.00 | 10 282.00 | 11.00 | 6 760.00 |
| |
| 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 | 73 527.00 | 73 527.00 | | 73 527.00 |
8D Social Security and Other Social Organizations | 584 784.00 | 584 784.00 | | 584 784.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 641.00 | 3 641.00 | | 3 641.00 |
UT Other financial assets | 5 246.00 | | 5 246.00 | 5 246.00 |
UX Other trade receivables | 223 940.00 | 223 940.00 | | 223 940.00 |
VG Loans with a maturity of up to one year at origin | 312.00 | 312.00 | | 312.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 311 680.00 | 311 680.00 | | 311 680.00 |
VS Prepaid expenses | 1 682.00 | 1 682.00 | | 1 682.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 542 549.00 | 537 303.00 | 5 246.00 | 542 549.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 662 263.00 | 662 263.00 | | 662 263.00 |
