| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 000.00 | 3 000.00 | | 3 000.00 |
AH Goodwill | 207 605.00 | | 207 605.00 | 207 605.00 |
AP Buildings | 28 338.00 | 28 338.00 | | 28 338.00 |
AR Technical installations, industrial equipment and tools | 1 600.00 | 140.00 | 1 460.00 | 1 600.00 |
AT Other tangible assets | 56 767.00 | 54 046.00 | 2 721.00 | 56 767.00 |
BB Receivables related to investments | | | 7.00 | |
BH Other financial assets | 9 835.00 | | 9 835.00 | 9 835.00 |
BJ TOTAL (I) | 307 204.00 | 85 524.00 | 221 680.00 | 307 204.00 |
BV Advances and down payments on orders | 1 026.00 | | 1 026.00 | 1 026.00 |
BX Customers and related accounts | 68 573.00 | | 68 573.00 | 68 573.00 |
BZ Other receivables | 188 370.00 | | 188 370.00 | 188 370.00 |
CF Cash and cash equivalents | 57 559.00 | | 57 559.00 | 57 559.00 |
CH Prepaid expenses | 3 562.00 | | 3 562.00 | 3 562.00 |
CJ TOTAL (II) | 319 090.00 | | 319 090.00 | 319 090.00 |
CO Grand total (0 to V) | 626 294.00 | 85 524.00 | 540 770.00 | 626 294.00 |
CU Other investments | 60.00 | | 60.00 | 60.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 1 495.00 | 1 495.00 | | 1 495.00 |
DG Other reserves | 296 415.00 | 257 424.00 | | 296 415.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 142 631.00 | 188 991.00 | | 142 631.00 |
DL TOTAL (I) | 448 541.00 | 455 910.00 | | 448 541.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 8 700.00 | | |
DX Trade payables and related accounts | 11 355.00 | 9 962.00 | | 11 355.00 |
DY Tax and social security liabilities | 80 692.00 | 91 212.00 | | 80 692.00 |
EA Other liabilities | 183.00 | 306.00 | | 183.00 |
EC TOTAL (IV) | 92 229.00 | 110 181.00 | | 92 229.00 |
EE Grand total (I to V) | 540 770.00 | 566 091.00 | | 540 770.00 |
EG Accrued income and payables due within one year | 92 229.00 | 110 181.00 | | 92 229.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 195 266.00 | | 1 195 266.00 | 1 195 266.00 |
FJ Net sales | 1 195 266.00 | | 1 195 266.00 | 1 195 266.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 878.00 | |
FQ Other income | | | 48.00 | |
FR Total operating income (I) | | | 1 205 192.00 | |
FW Other purchases and external expenses | | | 666 402.00 | |
FX Taxes, duties, and similar payments | | | 6 689.00 | |
FY Salaries and Wages | | | 241 685.00 | |
FZ Social Security Contributions | | | 88 583.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 445.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 1 004 807.00 | |
GG - OPERATING RESULT (I - II) | | | 200 384.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 200 384.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 9 878.00 | 5 400.00 | | 9 878.00 |
HE Exceptional expenses on management operations | 1 036.00 | 560.00 | | 1 036.00 |
HH Total exceptional expenses (VIII) | 1 036.00 | 560.00 | | 1 036.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 036.00 | -560.00 | | -1 036.00 |
HK Income tax | 56 718.00 | 68 450.00 | | 56 718.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 205 192.00 | 1 175 705.00 | | 1 205 192.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 062 561.00 | 986 715.00 | | 1 062 561.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 142 631.00 | 188 991.00 | | 142 631.00 |
| |
| 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 | 426 146.00 | | 2 324.00 | 426 146.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 11 870.00 | | | 11 870.00 |
I3 DECREASES Total Financial Fixed Assets | | 100 000.00 | 9 895.00 | |
I4 DECREASES Grand Total | | 121 266.00 | 307 204.00 | |
IN DECREASES Start-up, development, or research expenses | | 11 870.00 | | |
IO DECREASES Total including other intangible assets | | 6 840.00 | 210 605.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 556.00 | 86 705.00 | |
KD ACQUISITIONS Total including other intangible assets | 217 445.00 | | | 217 445.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 86 937.00 | | 2 324.00 | 86 937.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 109 895.00 | | | 109 895.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 205 345.00 | 1 445.00 | 121 266.00 | 205 345.00 |
CY DEPRECIATION Start-up, development, or research expenses | 11 870.00 | | 11 870.00 | 11 870.00 |
PE DEPRECIATION Total including other intangible assets | 9 840.00 | | 6 840.00 | 9 840.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 183 635.00 | 1 445.00 | 102 556.00 | 183 635.00 |
| |
| 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 | 11 355.00 | 11 355.00 | | 11 355.00 |
8C Staff and Related Accounts | 20 033.00 | 20 033.00 | | 20 033.00 |
8D Social Security and Other Social Organizations | 30 466.00 | 30 466.00 | | 30 466.00 |
8K Other liabilities (including liabilities related to repo transactions) | 183.00 | 183.00 | | 183.00 |
UT Other financial assets | 9 835.00 | | 9 835.00 | 9 835.00 |
UX Other trade receivables | 68 573.00 | 68 573.00 | | 68 573.00 |
UZ Social Security, other social security organizations | 1 932.00 | 1 932.00 | | 1 932.00 |
VB VAT | 2 204.00 | 2 204.00 | | 2 204.00 |
VC Group and associates | 172 500.00 | 172 500.00 | | 172 500.00 |
VM Income taxes | 11 734.00 | 11 734.00 | | 11 734.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 380.00 | 4 380.00 | | 4 380.00 |
VS Prepaid expenses | 3 562.00 | 3 562.00 | | 3 562.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 270 339.00 | 260 504.00 | 9 835.00 | 270 339.00 |
VW VAT | 25 812.00 | 25 812.00 | | 25 812.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 92 229.00 | 92 229.00 | | 92 229.00 |
