| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 7 133 371.00 | | 7 133 371.00 | 7 133 371.00 |
BJ TOTAL (I) | 7 200 198.00 | | 7 200 198.00 | 7 200 198.00 |
BX Customers and related accounts | 663 605.00 | 83 792.00 | 579 813.00 | 663 605.00 |
BZ Other receivables | 2 426 311.00 | | 2 426 311.00 | 2 426 311.00 |
CF Cash and cash equivalents | 6 485 139.00 | | 6 485 139.00 | 6 485 139.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 9 575 055.00 | 83 792.00 | 9 491 262.00 | 9 575 055.00 |
CO Grand total (0 to V) | 16 775 253.00 | 83 792.00 | 16 691 460.00 | 16 775 253.00 |
CU Other investments | 66 827.00 | | 66 827.00 | 66 827.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 22 501.00 | 22 501.00 | | 22 501.00 |
DB Share, merger, contribution premiums, etc. | 71 715.00 | 71 715.00 | | 71 715.00 |
DD Legal reserve (1) | 2 250.00 | 2 250.00 | | 2 250.00 |
DG Other reserves | 9 400 000.00 | 7 100 000.00 | | 9 400 000.00 |
DH Retained earnings | 12 899.00 | 56 649.00 | | 12 899.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 083 623.00 | 2 256 251.00 | | 4 083 623.00 |
DL TOTAL (I) | 13 592 988.00 | 9 509 365.00 | | 13 592 988.00 |
DU Loans and Debts from Credit Institutions (3) | 1 369 409.00 | 2 851 206.00 | | 1 369 409.00 |
DV Miscellaneous Loans and Financial Debts (4) | 638 973.00 | 816 418.00 | | 638 973.00 |
DX Trade payables and related accounts | 168 900.00 | 41 700.00 | | 168 900.00 |
DY Tax and social security liabilities | 878 180.00 | 203 067.00 | | 878 180.00 |
EA Other liabilities | 43 010.00 | 41 750.00 | | 43 010.00 |
EC TOTAL (IV) | 3 098 472.00 | 3 954 141.00 | | 3 098 472.00 |
EE Grand total (I to V) | 16 691 460.00 | 13 463 507.00 | | 16 691 460.00 |
EG Accrued income and payables due within one year | 2 819 001.00 | 2 584 732.00 | | 2 819 001.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 23 347 679.00 | |
FJ Net sales | | | 23 347 679.00 | |
FO Operating subsidies | | | 81 802.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 41 486.00 | |
FQ Other income | | | 1 024.00 | |
FR Total operating income (I) | | | 23 471 991.00 | |
FU Purchases of raw materials and other supplies | | | | |
FV Inventory change (raw materials and supplies) | | | | |
FW Other purchases and external expenses | | | 9 430 802.00 | |
FX Taxes, duties, and similar payments | | | 194 842.00 | |
FY Salaries and Wages | | | 8 623 975.00 | |
FZ Social Security Contributions | | | | |
GC Operating Expenses - Current Assets: Provisions | | | 38 303.00 | |
GE Other Expenses | | | 75.00 | |
GF Total Operating Expenses (II) | | | 18 287 997.00 | |
GG - OPERATING RESULT (I - II) | | | 5 183 993.00 | |
GH Attributed profit or transferred loss (III) | | | 1 005 777.00 | |
GI Supported loss or transferred profit (IV) | | | 587 551.00 | |
GR Interest and similar expenses | | | 15 213.00 | |
GU Total financial expenses (VI) | | | 15 213.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -15 213.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 587 006.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 48.00 | | |
HD Total exceptional income (VII) | | 48.00 | | |
HE Exceptional expenses on management operations | 3 338.00 | | | 3 338.00 |
HF Exceptional expenses on capital transactions | | 48.00 | | |
HH Total exceptional expenses (VIII) | 3 338.00 | 48.00 | | 3 338.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 338.00 | | | -3 338.00 |
HK Income tax | 1 500 045.00 | 835 426.00 | | 1 500 045.00 |
HL TOTAL REVENUE (I + III + V + VII) | 24 477 768.00 | 21 051 614.00 | | 24 477 768.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 394 145.00 | 18 795 363.00 | | 20 394 145.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 083 623.00 | 2 256 251.00 | | 4 083 623.00 |
| |
| 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 | 7 200 198.00 | | | 7 200 198.00 |
I3 DECREASES Total Financial Fixed Assets | | | 66 827.00 | |
I4 DECREASES Grand Total | | | 7 200 198.00 | |
IO DECREASES Total including other intangible assets | | | 7 133 371.00 | |
KD ACQUISITIONS Total including other intangible assets | 7 133 371.00 | | | 7 133 371.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 66 827.00 | | | 66 827.00 |
| |
| 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 | 670.00 | 670.00 | | 670.00 |
8B Suppliers and Related Accounts | 168 900.00 | 168 900.00 | | 168 900.00 |
8D Social Security and Other Social Organizations | 878 180.00 | 878 180.00 | | 878 180.00 |
8K Other liabilities (including liabilities related to repo transactions) | 681 313.00 | 681 313.00 | | 681 313.00 |
UX Other trade receivables | 663 605.00 | 663 605.00 | | 663 605.00 |
VH Loans with a maturity of more than one year at origin | 1 369 409.00 | 1 089 938.00 | 279 471.00 | 1 369 409.00 |
VK Loans repaid during the year | 1 481 797.00 | | | 1 481 797.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 426 311.00 | 2 426 311.00 | | 2 426 311.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 089 916.00 | 3 089 916.00 | | 3 089 916.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 098 472.00 | 2 819 001.00 | 279 471.00 | 3 098 472.00 |
