| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 21 254.00 | 21 254.00 | | 21 254.00 |
AH Goodwill | 8 385.00 | | 8 385.00 | 8 385.00 |
AP Buildings | 2 514.00 | 2 515.00 | -1.00 | 2 514.00 |
AT Other tangible assets | 23 504.00 | 18 384.00 | 5 120.00 | 23 504.00 |
BH Other financial assets | 7 452.00 | | 7 452.00 | 7 452.00 |
BJ TOTAL (I) | 63 108.00 | 42 154.00 | 20 955.00 | 63 108.00 |
BX Customers and related accounts | 217 913.00 | 16 533.00 | 201 380.00 | 217 913.00 |
BZ Other receivables | 118 680.00 | | 118 680.00 | 118 680.00 |
CF Cash and cash equivalents | 205 228.00 | | 205 228.00 | 205 228.00 |
CH Prepaid expenses | 858.00 | | 858.00 | 858.00 |
CJ TOTAL (II) | 542 678.00 | 16 533.00 | 526 145.00 | 542 678.00 |
CO Grand total (0 to V) | 605 787.00 | 58 687.00 | 547 100.00 | 605 787.00 |
CP Shares due in less than one year | 7 452.00 | | | 7 452.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 800.00 | 37 800.00 | | 37 800.00 |
DD Legal reserve (1) | 3 780.00 | 3 780.00 | | 3 780.00 |
DF Regulated reserves (1) | 12 017.00 | 12 017.00 | | 12 017.00 |
DG Other reserves | 292 652.00 | 291 012.00 | | 292 652.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 567.00 | 1 640.00 | | 19 567.00 |
DL TOTAL (I) | 365 817.00 | 346 249.00 | | 365 817.00 |
DP Provisions for Risks | 35 000.00 | 35 000.00 | | 35 000.00 |
DR TOTAL (IV) | 35 000.00 | 35 000.00 | | 35 000.00 |
DU Loans and Debts from Credit Institutions (3) | 82.00 | 110.00 | | 82.00 |
DW Advances and down payments received on current orders | 6 217.00 | 6 217.00 | | 6 217.00 |
DX Trade payables and related accounts | 32 312.00 | 86 802.00 | | 32 312.00 |
DY Tax and social security liabilities | 107 672.00 | 116 348.00 | | 107 672.00 |
EC TOTAL (IV) | 146 283.00 | 209 477.00 | | 146 283.00 |
EE Grand total (I to V) | 547 100.00 | 590 726.00 | | 547 100.00 |
EG Accrued income and payables due within one year | 146 283.00 | 209 477.00 | | 146 283.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 704 508.00 | | 704 508.00 | 704 508.00 |
FJ Net sales | 704 508.00 | | 704 508.00 | 704 508.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 468.00 | |
FQ Other income | | | 23.00 | |
FR Total operating income (I) | | | 708 000.00 | |
FW Other purchases and external expenses | | | 194 947.00 | |
FX Taxes, duties, and similar payments | | | 9 137.00 | |
FY Salaries and Wages | | | 346 588.00 | |
FZ Social Security Contributions | | | 134 900.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 787.00 | |
GE Other Expenses | | | 24.00 | |
GF Total Operating Expenses (II) | | | 688 382.00 | |
GG - OPERATING RESULT (I - II) | | | 19 617.00 | |
GL Other interest and similar income | | | 281.00 | |
GP Total financial income (V) | | | 281.00 | |
GR Interest and similar expenses | | | 17.00 | |
GU Total financial expenses (VI) | | | 17.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 264.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 881.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | -152.00 | 1 288.00 | | -152.00 |
HC Reversals of provisions and transfers of expenses | | 3 700.00 | | |
HD Total exceptional income (VII) | -152.00 | 4 988.00 | | -152.00 |
HE Exceptional expenses on management operations | 162.00 | 11.00 | | 162.00 |
HH Total exceptional expenses (VIII) | 162.00 | 11.00 | | 162.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -313.00 | 4 977.00 | | -313.00 |
HL TOTAL REVENUE (I + III + V + VII) | 708 129.00 | 824 543.00 | | 708 129.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 688 561.00 | 822 903.00 | | 688 561.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 567.00 | 1 640.00 | | 19 567.00 |
| |
| 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 | 65 847.00 | | | 65 847.00 |
I3 DECREASES Total Financial Fixed Assets | | 2 739.00 | 7 452.00 | |
I4 DECREASES Grand Total | | 2 739.00 | 63 108.00 | |
IO DECREASES Total including other intangible assets | | | 29 639.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 26 018.00 | |
KD ACQUISITIONS Total including other intangible assets | 29 639.00 | | | 29 639.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 26 018.00 | | | 26 018.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 191.00 | | | 10 191.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 39 363.00 | 2 787.00 | | 39 363.00 |
PE DEPRECIATION Total including other intangible assets | 21 254.00 | | | 21 254.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 18 109.00 | 2 787.00 | | 18 109.00 |
| |
| 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 | 35 000.00 | | | 35 000.00 |
6T Receivables | 16 533.00 | | | 16 533.00 |
7B Total provisions for depreciation | 16 533.00 | | | 16 533.00 |
7C Grand total | 51 533.00 | | | 51 533.00 |
| |
| 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 | 32 312.00 | 32 312.00 | | 32 312.00 |
8C Staff and Related Accounts | 28 514.00 | 28 514.00 | | 28 514.00 |
8D Social Security and Other Social Organizations | 34 977.00 | 34 977.00 | | 34 977.00 |
UT Other financial assets | 7 452.00 | 7 452.00 | | 7 452.00 |
UX Other trade receivables | 198 140.00 | | | 198 140.00 |
UY Staff and related accounts | 1 450.00 | | | 1 450.00 |
UZ Social Security, other social security organizations | 24.00 | | | 24.00 |
VA Doubtful or disputed receivables | 9 773.00 | | | 9 773.00 |
VB VAT | 12 711.00 | | | 12 711.00 |
VC Group and associates | 37 796.00 | | | 37 796.00 |
VG Loans with a maturity of up to one year at origin | 82.00 | 82.00 | | 82.00 |
VM Income taxes | 26 782.00 | | | 26 782.00 |
VP Miscellaneous | 2 748.00 | | | 2 748.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 212.00 | 1 212.00 | | 1 212.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 37 168.00 | | | 37 168.00 |
VS Prepaid expenses | 858.00 | | | 858.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 344 902.00 | 344 902.00 | | 344 902.00 |
VW VAT | 42 970.00 | 42 970.00 | | 42 970.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 140 066.00 | 140 066.00 | | 140 066.00 |
