| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 000.00 | 1 000.00 | | 1 000.00 |
AH Goodwill | 192 247.00 | 43 449.00 | 148 798.00 | 192 247.00 |
AP Buildings | 25 601.00 | 6 249.00 | 19 353.00 | 25 601.00 |
AT Other tangible assets | 18 631.00 | 7 767.00 | 10 864.00 | 18 631.00 |
BH Other financial assets | 8 646.00 | | 8 646.00 | 8 646.00 |
BJ TOTAL (I) | 246 136.00 | 58 465.00 | 187 670.00 | 246 136.00 |
BX Customers and related accounts | 22 617.00 | | 22 617.00 | 22 617.00 |
BZ Other receivables | 1 131 704.00 | | 1 131 704.00 | 1 131 704.00 |
CF Cash and cash equivalents | 274 828.00 | | 274 828.00 | 274 828.00 |
CH Prepaid expenses | 1 915.00 | | 1 915.00 | 1 915.00 |
CJ TOTAL (II) | 1 431 064.00 | | 1 431 064.00 | 1 431 064.00 |
CO Grand total (0 to V) | 1 677 199.00 | 58 465.00 | 1 618 734.00 | 1 677 199.00 |
CP Shares due in less than one year | 8 646.00 | | | 8 646.00 |
CU Other investments | 10.00 | | 10.00 | 10.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 232 708.00 | 232 708.00 | | 232 708.00 |
DH Retained earnings | 14 263.00 | 13 737.00 | | 14 263.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 71 401.00 | 44 525.00 | | 71 401.00 |
DL TOTAL (I) | 373 371.00 | 345 970.00 | | 373 371.00 |
DP Provisions for Risks | 9 120.00 | 9 902.00 | | 9 120.00 |
DR TOTAL (IV) | 9 120.00 | 9 902.00 | | 9 120.00 |
DW Advances and down payments received on current orders | 1 112 754.00 | | | 1 112 754.00 |
DX Trade payables and related accounts | 35 873.00 | 21 093.00 | | 35 873.00 |
DY Tax and social security liabilities | 87 616.00 | 74 038.00 | | 87 616.00 |
EA Other liabilities | | 693 071.00 | | |
EC TOTAL (IV) | 1 236 243.00 | 788 202.00 | | 1 236 243.00 |
EE Grand total (I to V) | 1 618 734.00 | 1 144 075.00 | | 1 618 734.00 |
EG Accrued income and payables due within one year | 1 236 243.00 | 788 202.00 | | 1 236 243.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 219 468.00 | 530 445.00 | 749 914.00 | 219 468.00 |
FJ Net sales | 219 468.00 | 530 445.00 | 749 914.00 | 219 468.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 18 189.00 | |
FR Total operating income (I) | | | 768 103.00 | |
FW Other purchases and external expenses | | | 213 396.00 | |
FX Taxes, duties, and similar payments | | | 7 441.00 | |
FY Salaries and Wages | | | 316 214.00 | |
FZ Social Security Contributions | | | 112 190.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 566.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 5 300.00 | |
GF Total Operating Expenses (II) | | | 660 107.00 | |
GG - OPERATING RESULT (I - II) | | | 107 996.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 1 703.00 | |
GP Total financial income (V) | | | 1 704.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 704.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 109 700.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 12 107.00 | 35 751.00 | | 12 107.00 |
HA Exceptional income from management transactions | 9.00 | 21 914.00 | | 9.00 |
HD Total exceptional income (VII) | 9.00 | 21 914.00 | | 9.00 |
HE Exceptional expenses on management operations | 12 564.00 | 1 871.00 | | 12 564.00 |
HH Total exceptional expenses (VIII) | 12 564.00 | 1 871.00 | | 12 564.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -12 556.00 | 20 042.00 | | -12 556.00 |
HK Income tax | 25 743.00 | 20 171.00 | | 25 743.00 |
HL TOTAL REVENUE (I + III + V + VII) | 769 815.00 | 690 668.00 | | 769 815.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 698 414.00 | 646 143.00 | | 698 414.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 71 401.00 | 44 525.00 | | 71 401.00 |
HP References: Equipment leasing | 9 243.00 | 18 945.00 | | 9 243.00 |
| |
| 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 | 239 179.00 | | 6 956.00 | 239 179.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 656.00 | |
I4 DECREASES Grand Total | | | 246 136.00 | |
IO DECREASES Total including other intangible assets | | | 193 247.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 44 233.00 | |
KD ACQUISITIONS Total including other intangible assets | 193 247.00 | | | 193 247.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 37 278.00 | | 6 955.00 | 37 278.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 655.00 | | 1.00 | 8 655.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 450.00 | 5 566.00 | | 9 450.00 |
PE DEPRECIATION Total including other intangible assets | 1 000.00 | | | 1 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 450.00 | 5 566.00 | | 8 450.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 9 902.00 | 5 300.00 | 6 082.00 | 9 902.00 |
6A on fixed assets – intangible | 43 449.00 | | | 43 449.00 |
7B Total provisions for depreciation | 43 449.00 | | | 43 449.00 |
7C Grand total | 53 351.00 | 5 300.00 | 6 082.00 | 53 351.00 |
| |
| 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 | 35 873.00 | 35 873.00 | | 35 873.00 |
8C Staff and Related Accounts | 16 641.00 | 16 641.00 | | 16 641.00 |
8D Social Security and Other Social Organizations | 41 527.00 | 41 527.00 | | 41 527.00 |
8E Income Taxes | 6 652.00 | 6 652.00 | | 6 652.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 112 754.00 | 1 112 754.00 | | 1 112 754.00 |
UT Other financial assets | 8 646.00 | 8 646.00 | | 8 646.00 |
UX Other trade receivables | 22 617.00 | 22 617.00 | | 22 617.00 |
VB VAT | 5 929.00 | 5 929.00 | | 5 929.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 733.00 | 4 733.00 | | 4 733.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 125 775.00 | 1 125 775.00 | | 1 125 775.00 |
VS Prepaid expenses | 1 915.00 | 1 915.00 | | 1 915.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 164 881.00 | 1 164 881.00 | | 1 164 881.00 |
VW VAT | 18 062.00 | 18 062.00 | | 18 062.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 236 243.00 | 1 236 243.00 | | 1 236 243.00 |
