| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 21 026.00 | 21 026.00 | | 21 026.00 |
AH Goodwill | 2 391 582.00 | | 2 391 582.00 | 2 391 582.00 |
AP Buildings | 2 403.00 | 857.00 | 1 546.00 | 2 403.00 |
AT Other tangible assets | 11 544.00 | 10 907.00 | 637.00 | 11 544.00 |
BH Other financial assets | 150.00 | | 150.00 | 150.00 |
BJ TOTAL (I) | 2 426 716.00 | 32 791.00 | 2 393 925.00 | 2 426 716.00 |
BX Customers and related accounts | 1 973 094.00 | 103 973.00 | 1 869 121.00 | 1 973 094.00 |
BZ Other receivables | 2 463 994.00 | | 2 463 994.00 | 2 463 994.00 |
CF Cash and cash equivalents | 295 541.00 | | 295 541.00 | 295 541.00 |
CH Prepaid expenses | 11 496.00 | | 11 496.00 | 11 496.00 |
CJ TOTAL (II) | 4 744 126.00 | 103 973.00 | 4 640 152.00 | 4 744 126.00 |
CO Grand total (0 to V) | 7 170 841.00 | 136 764.00 | 7 034 077.00 | 7 170 841.00 |
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 | 1 040 000.00 | 1 040 000.00 | | 1 040 000.00 |
DB Share, merger, contribution premiums, etc. | 92 002.00 | 92 002.00 | | 92 002.00 |
DD Legal reserve (1) | 104 000.00 | 104 000.00 | | 104 000.00 |
DG Other reserves | 424 421.00 | 442 448.00 | | 424 421.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 179 698.00 | 181 972.00 | | 179 698.00 |
DL TOTAL (I) | 1 840 121.00 | 1 860 422.00 | | 1 840 121.00 |
DU Loans and Debts from Credit Institutions (3) | 145 343.00 | | | 145 343.00 |
DX Trade payables and related accounts | 3 365 939.00 | 2 485 580.00 | | 3 365 939.00 |
DY Tax and social security liabilities | 728 301.00 | 537 725.00 | | 728 301.00 |
EA Other liabilities | 2 457.00 | 2 457.00 | | 2 457.00 |
EB Prepaid income (2) | 951 917.00 | 619 112.00 | | 951 917.00 |
EC TOTAL (IV) | 5 193 956.00 | 3 644 873.00 | | 5 193 956.00 |
EE Grand total (I to V) | 7 034 077.00 | 5 505 295.00 | | 7 034 077.00 |
EG Accrued income and payables due within one year | 5 193 956.00 | 3 644 873.00 | | 5 193 956.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 3 463 829.00 | |
FJ Net sales | | | 3 463 829.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 28 077.00 | |
FQ Other income | | | 16.00 | |
FR Total operating income (I) | | | 3 491 921.00 | |
FW Other purchases and external expenses | | | 2 173 454.00 | |
FX Taxes, duties, and similar payments | | | 55 663.00 | |
FY Salaries and Wages | | | 749 624.00 | |
FZ Social Security Contributions | | | 260 745.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 575.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 225.00 | |
GE Other Expenses | | | 40.00 | |
GF Total Operating Expenses (II) | | | 3 241 327.00 | |
GG - OPERATING RESULT (I - II) | | | 250 594.00 | |
GR Interest and similar expenses | | | 3 682.00 | |
GU Total financial expenses (VI) | | | 3 682.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 682.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 246 913.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 14.00 | | |
HH Total exceptional expenses (VIII) | | 14.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -14.00 | | |
HK Income tax | 67 215.00 | 63 989.00 | | 67 215.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 491 921.00 | 4 158 092.00 | | 3 491 921.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 312 224.00 | 3 976 120.00 | | 3 312 224.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 179 698.00 | 181 972.00 | | 179 698.00 |
| |
| 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 | 2 426 706.00 | | 10.00 | 2 426 706.00 |
I3 DECREASES Total Financial Fixed Assets | | | 160.00 | |
I4 DECREASES Grand Total | | | 2 426 716.00 | |
IO DECREASES Total including other intangible assets | | | 2 412 609.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 13 947.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 412 609.00 | | | 2 412 609.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 947.00 | | | 13 947.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 150.00 | | 10.00 | 150.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 32 216.00 | 575.00 | | 32 216.00 |
PE DEPRECIATION Total including other intangible assets | 21 026.00 | | | 21 026.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 190.00 | 575.00 | | 11 190.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1.00 | 1.00 | | 1.00 |
8B Suppliers and Related Accounts | 3 365 939.00 | 3 365 939.00 | | 3 365 939.00 |
8D Social Security and Other Social Organizations | 728 300.00 | 728 300.00 | | 728 300.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 456.00 | 2 456.00 | | 2 456.00 |
8L Deferred income | 951 917.00 | 951 917.00 | | 951 917.00 |
UT Other financial assets | 150.00 | | 150.00 | 150.00 |
UX Other trade receivables | 1 973 094.00 | 1 973 094.00 | | 1 973 094.00 |
VG Loans with a maturity of up to one year at origin | 145 343.00 | 145 343.00 | | 145 343.00 |
VI Group and Associates | 1.00 | 1.00 | | 1.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 463 994.00 | 2 463 994.00 | | 2 463 994.00 |
VS Prepaid expenses | 11 496.00 | 11 496.00 | | 11 496.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 448 734.00 | 4 448 584.00 | 150.00 | 4 448 734.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 193 956.00 | 5 193 956.00 | | 5 193 956.00 |
