| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 94 451.00 | | 94 451.00 | 94 451.00 |
BJ TOTAL (I) | 638 811.00 | | 638 811.00 | 638 811.00 |
BX Customers and related accounts | 180 777.00 | 22 215.00 | 158 562.00 | 180 777.00 |
BZ Other receivables | 52 534.00 | | 52 534.00 | 52 534.00 |
CF Cash and cash equivalents | 124 599.00 | | 124 599.00 | 124 599.00 |
CJ TOTAL (II) | 357 910.00 | 22 215.00 | 335 695.00 | 357 910.00 |
CO Grand total (0 to V) | 996 721.00 | 22 215.00 | 974 506.00 | 996 721.00 |
CU Other investments | 544 360.00 | | 544 360.00 | 544 360.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 78 150.00 | | | 78 150.00 |
DB Share, merger, contribution premiums, etc. | 33 390.00 | | | 33 390.00 |
DD Legal reserve (1) | 7 815.00 | | | 7 815.00 |
DE Statutory or contractual reserves | 212 184.00 | | | 212 184.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 298 794.00 | | | 298 794.00 |
DL TOTAL (I) | 630 333.00 | | | 630 333.00 |
DU Loans and Debts from Credit Institutions (3) | 135 811.00 | | | 135 811.00 |
DX Trade payables and related accounts | 82 817.00 | | | 82 817.00 |
DY Tax and social security liabilities | 13 429.00 | | | 13 429.00 |
EA Other liabilities | 112 116.00 | | | 112 116.00 |
EC TOTAL (IV) | 344 173.00 | | | 344 173.00 |
EE Grand total (I to V) | 974 506.00 | | | 974 506.00 |
EG Accrued income and payables due within one year | 242 028.00 | | | 242 028.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 528 389.00 | | 528 389.00 | 528 389.00 |
FJ Net sales | 528 389.00 | | 528 389.00 | 528 389.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 493.00 | |
FR Total operating income (I) | | | 528 882.00 | |
FW Other purchases and external expenses | | | 347 591.00 | |
FX Taxes, duties, and similar payments | | | 1 474.00 | |
GF Total Operating Expenses (II) | | | 349 065.00 | |
GG - OPERATING RESULT (I - II) | | | 179 817.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 169 734.00 | |
GP Total financial income (V) | | | 169 734.00 | |
GR Interest and similar expenses | | | 1 841.00 | |
GU Total financial expenses (VI) | | | 1 841.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 167 893.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 347 710.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 48 916.00 | | | 48 916.00 |
HL TOTAL REVENUE (I + III + V + VII) | 698 616.00 | | | 698 616.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 399 822.00 | | | 399 822.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 298 794.00 | | | 298 794.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 22 708.00 | | 493.00 | 22 708.00 |
7B Total provisions for depreciation | 22 708.00 | | 493.00 | 22 708.00 |
7C Grand total | 22 708.00 | | 493.00 | 22 708.00 |
| |
| 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 | 82 817.00 | 82 817.00 | | 82 817.00 |
8D Social Security and Other Social Organizations | 13 429.00 | 13 429.00 | | 13 429.00 |
8K Other liabilities (including liabilities related to repo transactions) | 112 116.00 | 112 116.00 | | 112 116.00 |
VG Loans with a maturity of up to one year at origin | 135 811.00 | 33 666.00 | 102 145.00 | 135 811.00 |
VS Prepaid expenses | 233 310.00 | 233 310.00 | | 233 310.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 233 310.00 | 233 310.00 | | 233 310.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 344 173.00 | 242 028.00 | 102 145.00 | 344 173.00 |
