| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 000.00 | 6 000.00 | | 6 000.00 |
AH Goodwill | 409 257.00 | 20 000.00 | 389 257.00 | 409 257.00 |
AT Other tangible assets | 766 048.00 | 403 190.00 | 362 858.00 | 766 048.00 |
BH Other financial assets | 18 140.00 | | 18 140.00 | 18 140.00 |
BJ TOTAL (I) | 1 199 445.00 | 429 190.00 | 770 255.00 | 1 199 445.00 |
BZ Other receivables | 8 024 365.00 | | 8 024 365.00 | 8 024 365.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 8 024 365.00 | | 8 024 365.00 | 8 024 365.00 |
CO Grand total (0 to V) | 9 223 810.00 | 429 190.00 | 8 794 620.00 | 9 223 810.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 24 556.00 | 24 556.00 | | 24 556.00 |
DH Retained earnings | 3 947 790.00 | 3 429 842.00 | | 3 947 790.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 385 596.00 | 517 949.00 | | 385 596.00 |
DL TOTAL (I) | 4 366 192.00 | 3 980 596.00 | | 4 366 192.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 210 540.00 | 688 667.00 | | 1 210 540.00 |
DX Trade payables and related accounts | 636 515.00 | 336 611.00 | | 636 515.00 |
DY Tax and social security liabilities | 2 575 875.00 | 3 636 460.00 | | 2 575 875.00 |
EA Other liabilities | 5 499.00 | 2 928.00 | | 5 499.00 |
EC TOTAL (IV) | 4 428 429.00 | 4 664 665.00 | | 4 428 429.00 |
EE Grand total (I to V) | 8 794 620.00 | 8 645 262.00 | | 8 794 620.00 |
EG Accrued income and payables due within one year | 277 638.00 | 73 232.00 | | 277 638.00 |
EI Including equity loans | 1 210 540.00 | | | 1 210 540.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 13 128 563.00 | 13 128 563.00 | |
FJ Net sales | | 13 128 563.00 | 13 128 563.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 13 128 563.00 | |
FW Other purchases and external expenses | | | 1 301 347.00 | |
FX Taxes, duties, and similar payments | | | 293 209.00 | |
FY Salaries and Wages | | | 7 669 379.00 | |
FZ Social Security Contributions | | | 3 105 144.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 51 055.00 | |
GE Other Expenses | | | 2 491.00 | |
GF Total Operating Expenses (II) | | | 12 422 624.00 | |
GG - OPERATING RESULT (I - II) | | | 705 939.00 | |
GN Positive exchange differences | | | 3 264.00 | |
GP Total financial income (V) | | | 3 264.00 | |
GS Negative differences of foreign exchange | | | 5 097.00 | |
GU Total financial expenses (VI) | | | 5 097.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 833.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 704 106.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 7 293.00 | 12 934.00 | | 7 293.00 |
HF Exceptional expenses on capital transactions | | 62 816.00 | | |
HH Total exceptional expenses (VIII) | 7 293.00 | 75 750.00 | | 7 293.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 293.00 | -75 750.00 | | -7 293.00 |
HJ Employee participation in company results | 124 658.00 | 159 851.00 | | 124 658.00 |
HK Income tax | 186 559.00 | 238 819.00 | | 186 559.00 |
HL TOTAL REVENUE (I + III + V + VII) | 13 131 827.00 | 15 757 956.00 | | 13 131 827.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 746 232.00 | 15 240 007.00 | | 12 746 232.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 385 596.00 | 517 949.00 | | 385 596.00 |
| |
| 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 | 1 016 415.00 | | 329 557.00 | 1 016 415.00 |
I3 DECREASES Total Financial Fixed Assets | | 3 949.00 | 18 140.00 | |
I4 DECREASES Grand Total | | 146 527.00 | 1 199 445.00 | |
IO DECREASES Total including other intangible assets | | | 415 257.00 | |
IY DECREASES Total Tangible Fixed Assets | | 142 577.00 | 766 048.00 | |
KD ACQUISITIONS Total including other intangible assets | 415 257.00 | | | 415 257.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 579 069.00 | | 329 557.00 | 579 069.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 22 089.00 | | | 22 089.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 500 712.00 | 51 055.00 | 142 577.00 | 500 712.00 |
PE DEPRECIATION Total including other intangible assets | 6 000.00 | | | 6 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 494 712.00 | 51 055.00 | 142 577.00 | 494 712.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 18 140.00 | | 18 140.00 | 18 140.00 |
UX Other trade receivables | 8 024 365.00 | 8 024 365.00 | | 8 024 365.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 042 505.00 | 8 024 365.00 | 18 140.00 | 8 042 505.00 |
