| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 34 208.00 | 34 208.00 | | 34 208.00 |
AH Goodwill | 234 981.00 | | 234 981.00 | 234 981.00 |
AT Other tangible assets | 152 338.00 | 80 139.00 | 72 200.00 | 152 338.00 |
BH Other financial assets | 5 696.00 | | 5 696.00 | 5 696.00 |
BJ TOTAL (I) | 427 223.00 | 114 346.00 | 312 877.00 | 427 223.00 |
BX Customers and related accounts | 1 181 906.00 | | 1 181 906.00 | 1 181 906.00 |
BZ Other receivables | 57 580.00 | | 57 580.00 | 57 580.00 |
CD Marketable securities | 400 000.00 | | 400 000.00 | 400 000.00 |
CF Cash and cash equivalents | 716 714.00 | | 716 714.00 | 716 714.00 |
CH Prepaid expenses | 11 551.00 | | 11 551.00 | 11 551.00 |
CJ TOTAL (II) | 2 367 751.00 | | 2 367 751.00 | 2 367 751.00 |
CO Grand total (0 to V) | 2 794 975.00 | 114 346.00 | 2 680 628.00 | 2 794 975.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 600 000.00 | 600 000.00 | | 600 000.00 |
DB Share, merger, contribution premiums, etc. | 14 266.00 | 14 266.00 | | 14 266.00 |
DD Legal reserve (1) | 4 591.00 | 4 000.00 | | 4 591.00 |
DG Other reserves | 188 443.00 | 177 215.00 | | 188 443.00 |
DH Retained earnings | | -88 714.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 207 242.00 | 100 533.00 | | 207 242.00 |
DL TOTAL (I) | 1 014 543.00 | 807 301.00 | | 1 014 543.00 |
DP Provisions for Risks | 1 520.00 | 1 500.00 | | 1 520.00 |
DR TOTAL (IV) | 1 520.00 | 1 500.00 | | 1 520.00 |
DV Miscellaneous Loans and Financial Debts (4) | 291 885.00 | 291 332.00 | | 291 885.00 |
DW Advances and down payments received on current orders | 472 354.00 | 475 329.00 | | 472 354.00 |
DX Trade payables and related accounts | 129 963.00 | 126 194.00 | | 129 963.00 |
DY Tax and social security liabilities | 689 951.00 | 605 655.00 | | 689 951.00 |
EA Other liabilities | 80 413.00 | 82 367.00 | | 80 413.00 |
EC TOTAL (IV) | 1 664 566.00 | 1 580 877.00 | | 1 664 566.00 |
EE Grand total (I to V) | 2 680 628.00 | 2 389 677.00 | | 2 680 628.00 |
EG Accrued income and payables due within one year | 1 192 212.00 | 1 105 548.00 | | 1 192 212.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 144 267.00 | | 2 144 267.00 | 2 144 267.00 |
FJ Net sales | 2 144 267.00 | | 2 144 267.00 | 2 144 267.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 16 248.00 | |
FQ Other income | | | 5 894.00 | |
FR Total operating income (I) | | | 2 166 409.00 | |
FW Other purchases and external expenses | | | 654 518.00 | |
FX Taxes, duties, and similar payments | | | 34 336.00 | |
FY Salaries and Wages | | | 918 613.00 | |
FZ Social Security Contributions | | | 305 018.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 27 597.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 1 520.00 | |
GE Other Expenses | | | 2 409.00 | |
GF Total Operating Expenses (II) | | | 1 944 011.00 | |
GG - OPERATING RESULT (I - II) | | | 222 398.00 | |
GL Other interest and similar income | | | 11 196.00 | |
GP Total financial income (V) | | | 11 196.00 | |
GR Interest and similar expenses | | | 1 904.00 | |
GU Total financial expenses (VI) | | | 1 904.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 292.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 231 689.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 14 748.00 | 14 306.00 | | 14 748.00 |
HA Exceptional income from management transactions | 8 966.00 | 10 906.00 | | 8 966.00 |
HB Exceptional income from capital transactions | 5 417.00 | | | 5 417.00 |
HD Total exceptional income (VII) | 14 383.00 | 10 906.00 | | 14 383.00 |
HE Exceptional expenses on management operations | 364.00 | 2 517.00 | | 364.00 |
HF Exceptional expenses on capital transactions | 3 227.00 | | | 3 227.00 |
HH Total exceptional expenses (VIII) | 3 591.00 | 2 517.00 | | 3 591.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 10 792.00 | 8 390.00 | | 10 792.00 |
HK Income tax | 35 239.00 | | | 35 239.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 191 987.00 | 1 950 663.00 | | 2 191 987.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 984 745.00 | 1 850 129.00 | | 1 984 745.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 207 242.00 | 100 533.00 | | 207 242.00 |
| |
| 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 | 415 691.00 | | 23 891.00 | 415 691.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 696.00 | |
I4 DECREASES Grand Total | | 12 359.00 | 427 223.00 | |
IO DECREASES Total including other intangible assets | | | 269 189.00 | |
IY DECREASES Total Tangible Fixed Assets | | 12 359.00 | 152 338.00 | |
KD ACQUISITIONS Total including other intangible assets | 269 189.00 | | | 269 189.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 140 833.00 | | 23 864.00 | 140 833.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 669.00 | | 27.00 | 5 669.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 95 881.00 | 27 597.00 | 9 132.00 | 95 881.00 |
PE DEPRECIATION Total including other intangible assets | 34 208.00 | | | 34 208.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 61 674.00 | 27 597.00 | 9 132.00 | 61 674.00 |
| |
| 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 | 1 500.00 | 1 520.00 | 1 500.00 | 1 500.00 |
7C Grand total | 1 500.00 | 1 520.00 | 1 500.00 | 1 500.00 |
UE of which provisions and reversals: - Operating | | 1 520.00 | 1 500.00 | |
| |
| 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 | 129 963.00 | 129 963.00 | | 129 963.00 |
8C Staff and Related Accounts | 286 066.00 | 286 066.00 | | 286 066.00 |
8D Social Security and Other Social Organizations | 141 956.00 | 141 956.00 | | 141 956.00 |
8E Income Taxes | 35 239.00 | 35 239.00 | | 35 239.00 |
8K Other liabilities (including liabilities related to repo transactions) | 80 413.00 | 80 413.00 | | 80 413.00 |
UT Other financial assets | 5 696.00 | | 5 696.00 | 5 696.00 |
UX Other trade receivables | 1 181 906.00 | 1 181 906.00 | | 1 181 906.00 |
UZ Social Security, other social security organizations | 4 894.00 | 4 894.00 | | 4 894.00 |
VB VAT | 17 565.00 | 17 565.00 | | 17 565.00 |
VI Group and Associates | 291 885.00 | 291 885.00 | | 291 885.00 |
VM Income taxes | 33 319.00 | 33 319.00 | | 33 319.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 264.00 | 6 264.00 | | 6 264.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 802.00 | 1 802.00 | | 1 802.00 |
VS Prepaid expenses | 11 551.00 | 11 551.00 | | 11 551.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 256 734.00 | 1 251 037.00 | 5 696.00 | 1 256 734.00 |
VW VAT | 220 426.00 | 220 426.00 | | 220 426.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 192 212.00 | 1 192 212.00 | | 1 192 212.00 |
