| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 17 154.00 | 17 154.00 | | 17 154.00 |
AT Other tangible assets | 24 602.00 | 21 622.00 | 2 980.00 | 24 602.00 |
BH Other financial assets | 150.00 | | 150.00 | 150.00 |
BJ TOTAL (I) | 41 906.00 | 38 776.00 | 3 130.00 | 41 906.00 |
BX Customers and related accounts | 118 354.00 | | 118 354.00 | 118 354.00 |
BZ Other receivables | 2 676.00 | | 2 676.00 | 2 676.00 |
CF Cash and cash equivalents | 598 509.00 | | 598 509.00 | 598 509.00 |
CH Prepaid expenses | 3 335.00 | | 3 335.00 | 3 335.00 |
CJ TOTAL (II) | 722 874.00 | | 722 874.00 | 722 874.00 |
CO Grand total (0 to V) | 764 780.00 | 38 776.00 | 726 004.00 | 764 780.00 |
CP Shares due in less than one year | 150.00 | | | 150.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 300 000.00 | 250 000.00 | | 300 000.00 |
DH Retained earnings | 79 665.00 | 108 495.00 | | 79 665.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 104 216.00 | 21 170.00 | | 104 216.00 |
DL TOTAL (I) | 488 381.00 | 384 165.00 | | 488 381.00 |
DP Provisions for Risks | | 4 352.00 | | |
DR TOTAL (IV) | | 4 352.00 | | |
DU Loans and Debts from Credit Institutions (3) | 122 946.00 | 143 178.00 | | 122 946.00 |
DX Trade payables and related accounts | 25 435.00 | 21 414.00 | | 25 435.00 |
DY Tax and social security liabilities | 89 242.00 | 78 813.00 | | 89 242.00 |
EC TOTAL (IV) | 237 623.00 | 243 404.00 | | 237 623.00 |
EE Grand total (I to V) | 726 004.00 | 631 921.00 | | 726 004.00 |
EG Accrued income and payables due within one year | 149 664.00 | 120 691.00 | | 149 664.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 128.00 | 81.00 | | 128.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 475 586.00 | | 475 586.00 | 475 586.00 |
FJ Net sales | 475 586.00 | | 475 586.00 | 475 586.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 500.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 477 093.00 | |
FW Other purchases and external expenses | | | 99 514.00 | |
FX Taxes, duties, and similar payments | | | 4 300.00 | |
FY Salaries and Wages | | | 165 701.00 | |
FZ Social Security Contributions | | | 61 153.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 721.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 1 432.00 | |
GF Total Operating Expenses (II) | | | 334 820.00 | |
GG - OPERATING RESULT (I - II) | | | 142 273.00 | |
GL Other interest and similar income | | | 1.00 | |
GR Interest and similar expenses | | | 1 006.00 | |
GU Total financial expenses (VI) | | | 1 006.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 006.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 141 267.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 500.00 | -115.00 | | 1 500.00 |
A4 Equity method investments | 1 421.00 | 2 213.00 | | 1 421.00 |
HC Reversals of provisions and transfers of expenses | 4 352.00 | | | 4 352.00 |
HD Total exceptional income (VII) | 4 352.00 | | | 4 352.00 |
HF Exceptional expenses on capital transactions | 12 096.00 | | | 12 096.00 |
HH Total exceptional expenses (VIII) | 12 096.00 | | | 12 096.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 744.00 | | | -7 744.00 |
HK Income tax | 29 307.00 | 3 970.00 | | 29 307.00 |
HL TOTAL REVENUE (I + III + V + VII) | 481 445.00 | 365 345.00 | | 481 445.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 377 229.00 | 344 174.00 | | 377 229.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 104 216.00 | 21 170.00 | | 104 216.00 |
| |
| 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 | 41 906.00 | | | 41 906.00 |
I3 DECREASES Total Financial Fixed Assets | | | 150.00 | |
I4 DECREASES Grand Total | | | 41 906.00 | |
IO DECREASES Total including other intangible assets | | | 17 154.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 24 602.00 | |
KD ACQUISITIONS Total including other intangible assets | 17 154.00 | | | 17 154.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 24 602.00 | | | 24 602.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 150.00 | | | 150.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 36 054.00 | 2 721.00 | | 36 054.00 |
PE DEPRECIATION Total including other intangible assets | 17 154.00 | | | 17 154.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 18 900.00 | 2 721.00 | | 18 900.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 4 352.00 | | 4 352.00 | 4 352.00 |
7C Grand total | 4 352.00 | | 4 352.00 | 4 352.00 |
UJ - Exceptional | | | 4 352.00 | |
| |
| 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 | 25 435.00 | 25 435.00 | | 25 435.00 |
8C Staff and Related Accounts | 18 904.00 | 18 904.00 | | 18 904.00 |
8D Social Security and Other Social Organizations | 19 245.00 | 19 245.00 | | 19 245.00 |
8E Income Taxes | 25 337.00 | 25 337.00 | | 25 337.00 |
UT Other financial assets | 150.00 | 150.00 | | 150.00 |
UX Other trade receivables | 118 354.00 | 118 354.00 | | 118 354.00 |
VB VAT | 2 676.00 | 2 676.00 | | 2 676.00 |
VG Loans with a maturity of up to one year at origin | 128.00 | 128.00 | | 128.00 |
VH Loans with a maturity of more than one year at origin | 122 818.00 | 34 859.00 | 87 959.00 | 122 818.00 |
VK Loans repaid during the year | 20 271.00 | | | 20 271.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 132.00 | 2 132.00 | | 2 132.00 |
VS Prepaid expenses | 3 335.00 | 3 335.00 | | 3 335.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 124 515.00 | 124 515.00 | | 124 515.00 |
VW VAT | 23 624.00 | 23 624.00 | | 23 624.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 237 623.00 | 149 664.00 | 87 959.00 | 237 623.00 |
