| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 18 533.00 | 17 206.00 | 1 327.00 | 18 533.00 |
AH Goodwill | 14 483.00 | | 14 483.00 | 14 483.00 |
AJ Other Intangible Assets | 41 089.00 | 41 089.00 | | 41 089.00 |
AP Buildings | 12 958.00 | 12 958.00 | | 12 958.00 |
AT Other tangible assets | 172 311.00 | 155 437.00 | 16 874.00 | 172 311.00 |
BH Other financial assets | 10 755.00 | | 10 755.00 | 10 755.00 |
BJ TOTAL (I) | 270 129.00 | 226 691.00 | 43 439.00 | 270 129.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 1 410 142.00 | 614 479.00 | 795 663.00 | 1 410 142.00 |
BZ Other receivables | 268 655.00 | | 268 655.00 | 268 655.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 766 905.00 | | 766 905.00 | 766 905.00 |
CH Prepaid expenses | 52 002.00 | | 52 002.00 | 52 002.00 |
CJ TOTAL (II) | 2 497 703.00 | 614 479.00 | 1 883 224.00 | 2 497 703.00 |
CO Grand total (0 to V) | 2 767 832.00 | 841 169.00 | 1 926 663.00 | 2 767 832.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DG Other reserves | 103 751.00 | 103 751.00 | | 103 751.00 |
DH Retained earnings | 1 260 899.00 | 1 401 217.00 | | 1 260 899.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 454.00 | 9 682.00 | | 47 454.00 |
DL TOTAL (I) | 1 577 104.00 | 1 679 650.00 | | 1 577 104.00 |
DX Trade payables and related accounts | 120 392.00 | 82 326.00 | | 120 392.00 |
DY Tax and social security liabilities | 229 168.00 | 243 770.00 | | 229 168.00 |
EA Other liabilities | | 44 647.00 | | |
EC TOTAL (IV) | 349 559.00 | 370 744.00 | | 349 559.00 |
EE Grand total (I to V) | 1 926 663.00 | 2 050 394.00 | | 1 926 663.00 |
EG Accrued income and payables due within one year | 349 559.00 | 370 744.00 | | 349 559.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 360 801.00 | 655 730.00 | 1 016 531.00 | 360 801.00 |
FJ Net sales | 360 801.00 | 655 730.00 | 1 016 531.00 | 360 801.00 |
FO Operating subsidies | | | 1 500.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 471.00 | |
FQ Other income | | | 362.00 | |
FR Total operating income (I) | | | 1 030 864.00 | |
FW Other purchases and external expenses | | | 729 512.00 | |
FX Taxes, duties, and similar payments | | | 4 635.00 | |
FY Salaries and Wages | | | 164 011.00 | |
FZ Social Security Contributions | | | 67 715.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 837.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 971 711.00 | |
GG - OPERATING RESULT (I - II) | | | 59 154.00 | |
GL Other interest and similar income | | | 2 531.00 | |
GP Total financial income (V) | | | 2 531.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 531.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 61 685.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 650.00 | 30 106.00 | | 2 650.00 |
HD Total exceptional income (VII) | 2 650.00 | 30 106.00 | | 2 650.00 |
HE Exceptional expenses on management operations | 312.00 | 4 928.00 | | 312.00 |
HH Total exceptional expenses (VIII) | 312.00 | 4 928.00 | | 312.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 338.00 | 25 178.00 | | 2 338.00 |
HK Income tax | 16 569.00 | 3 182.00 | | 16 569.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 036 045.00 | 883 975.00 | | 1 036 045.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 988 592.00 | 874 293.00 | | 988 592.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 47 454.00 | 9 682.00 | | 47 454.00 |
| |
| 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 | 266 263.00 | | 3 866.00 | 266 263.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 755.00 | |
I4 DECREASES Grand Total | | | 270 129.00 | |
IO DECREASES Total including other intangible assets | | | 74 105.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 185 269.00 | |
KD ACQUISITIONS Total including other intangible assets | 72 606.00 | | 1 499.00 | 72 606.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 182 902.00 | | 2 367.00 | 182 902.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 755.00 | | | 10 755.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 220 853.00 | 5 837.00 | | 220 853.00 |
PE DEPRECIATION Total including other intangible assets | 58 123.00 | 172.00 | | 58 123.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 162 730.00 | 5 665.00 | | 162 730.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 614 479.00 | | | 614 479.00 |
7B Total provisions for depreciation | 614 479.00 | | | 614 479.00 |
7C Grand total | 614 479.00 | | | 614 479.00 |
| |
| 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 | 120 392.00 | 120 392.00 | | 120 392.00 |
8C Staff and Related Accounts | 27 823.00 | 27 823.00 | | 27 823.00 |
8D Social Security and Other Social Organizations | 20 152.00 | 20 152.00 | | 20 152.00 |
UT Other financial assets | 10 755.00 | | 10 755.00 | 10 755.00 |
UX Other trade receivables | 593 568.00 | 593 568.00 | | 593 568.00 |
UY Staff and related accounts | 79.00 | 79.00 | | 79.00 |
UZ Social Security, other social security organizations | 14.00 | 14.00 | | 14.00 |
VA Doubtful or disputed receivables | 816 574.00 | 816 574.00 | | 816 574.00 |
VB VAT | 44 373.00 | 44 373.00 | | 44 373.00 |
VC Group and associates | 220 884.00 | 220 884.00 | | 220 884.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 351.00 | 4 351.00 | | 4 351.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 306.00 | 3 306.00 | | 3 306.00 |
VS Prepaid expenses | 52 002.00 | 52 002.00 | | 52 002.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 741 553.00 | 1 730 798.00 | 10 755.00 | 1 741 553.00 |
VW VAT | 176 842.00 | 176 842.00 | | 176 842.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 349 559.00 | 349 559.00 | | 349 559.00 |
