| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 645.00 | 18.00 | 627.00 | 645.00 |
BH Other financial assets | 32 260.00 | | 32 260.00 | 32 260.00 |
BJ TOTAL (I) | 32 905.00 | 18.00 | 32 887.00 | 32 905.00 |
BX Customers and related accounts | 1 750 089.00 | 7 050.00 | 1 743 039.00 | 1 750 089.00 |
BZ Other receivables | 5 300 183.00 | | 5 300 183.00 | 5 300 183.00 |
CF Cash and cash equivalents | 157 450.00 | | 157 450.00 | 157 450.00 |
CH Prepaid expenses | 523 769.00 | | 523 769.00 | 523 769.00 |
CJ TOTAL (II) | 7 731 491.00 | 7 050.00 | 7 724 440.00 | 7 731 491.00 |
CO Grand total (0 to V) | 7 764 396.00 | 7 068.00 | 7 757 327.00 | 7 764 396.00 |
CR Shares due in more than one year | 5 300 183.00 | | | 5 300 183.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DD Legal reserve (1) | 50 000.00 | 50 000.00 | | 50 000.00 |
DH Retained earnings | 843 456.00 | 91 150.00 | | 843 456.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 215 384.00 | 752 307.00 | | 215 384.00 |
DL TOTAL (I) | 1 608 841.00 | 1 393 456.00 | | 1 608 841.00 |
DQ Provisions for Expenses | 18 508.00 | 3 702.00 | | 18 508.00 |
DR TOTAL (IV) | 18 508.00 | 3 702.00 | | 18 508.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 428.00 | 5 078.00 | | 10 428.00 |
DX Trade payables and related accounts | 805 449.00 | 545 354.00 | | 805 449.00 |
DY Tax and social security liabilities | 613 313.00 | 625 408.00 | | 613 313.00 |
EB Prepaid income (2) | 4 700 789.00 | 4 542 027.00 | | 4 700 789.00 |
EC TOTAL (IV) | 6 129 979.00 | 5 717 866.00 | | 6 129 979.00 |
EE Grand total (I to V) | 7 757 327.00 | 7 115 024.00 | | 7 757 327.00 |
EG Accrued income and payables due within one year | 6 119 551.00 | 5 717 866.00 | | 6 119 551.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 3 231 770.00 | | 3 231 770.00 | 3 231 770.00 |
FG Production sold - services | 3 449 989.00 | | 3 449 989.00 | 3 449 989.00 |
FJ Net sales | 6 681 759.00 | | 6 681 759.00 | 6 681 759.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 6 681 764.00 | |
FW Other purchases and external expenses | | | 4 237 279.00 | |
FX Taxes, duties, and similar payments | | | 28 488.00 | |
FY Salaries and Wages | | | 1 541 743.00 | |
FZ Social Security Contributions | | | 651 803.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 18.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 7 050.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 14 806.00 | |
GE Other Expenses | | | -92 054.00 | |
GF Total Operating Expenses (II) | | | 6 389 134.00 | |
GG - OPERATING RESULT (I - II) | | | 292 630.00 | |
GL Other interest and similar income | | | 451.00 | |
GP Total financial income (V) | | | 451.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 451.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 293 081.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 42.00 | | | 42.00 |
HH Total exceptional expenses (VIII) | 42.00 | | | 42.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -42.00 | | | -42.00 |
HK Income tax | 77 655.00 | 292 564.00 | | 77 655.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 682 215.00 | 5 997 050.00 | | 6 682 215.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 466 831.00 | 5 244 744.00 | | 6 466 831.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 215 384.00 | 752 307.00 | | 215 384.00 |
HP References: Equipment leasing | 472.00 | 1 886.00 | | 472.00 |
| |
| 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 | 37 148.00 | | 645.00 | 37 148.00 |
I3 DECREASES Total Financial Fixed Assets | | 387.00 | 32 260.00 | |
I4 DECREASES Grand Total | | 4 887.00 | 32 905.00 | |
IY DECREASES Total Tangible Fixed Assets | | 4 500.00 | 645.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 500.00 | | 645.00 | 4 500.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 32 648.00 | | | 32 648.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 500.00 | 18.00 | | 4 500.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 500.00 | 18.00 | | 4 500.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 3 702.00 | 14 806.00 | | 3 702.00 |
7C Grand total | 3 702.00 | 14 806.00 | | 3 702.00 |
UE of which provisions and reversals: - Operating | | 14 806.00 | | |
| |
| 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 | 805 449.00 | 805 449.00 | | 805 449.00 |
8D Social Security and Other Social Organizations | 613 313.00 | 613 313.00 | | 613 313.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 428.00 | | 10 428.00 | 10 428.00 |
8L Deferred income | 4 700 789.00 | 4 700 789.00 | | 4 700 789.00 |
UT Other financial assets | 32 260.00 | | 32 260.00 | 32 260.00 |
UX Other trade receivables | 1 750 089.00 | 1 750 089.00 | | 1 750 089.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 300 183.00 | | 5 300 183.00 | 5 300 183.00 |
VS Prepaid expenses | 523 769.00 | 523 769.00 | | 523 769.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 606 301.00 | 2 273 859.00 | 5 332 443.00 | 7 606 301.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 129 979.00 | 6 119 551.00 | 10 428.00 | 6 129 979.00 |
