| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 487 496.00 | 89 628.00 | 397 869.00 | 487 496.00 |
AJ Other Intangible Assets | 354.00 | 354.00 | | 354.00 |
AT Other tangible assets | 21 114.00 | 16 402.00 | 4 712.00 | 21 114.00 |
BH Other financial assets | 3 040.00 | | 3 040.00 | 3 040.00 |
BJ TOTAL (I) | 530 391.00 | 106 383.00 | 424 008.00 | 530 391.00 |
BX Customers and related accounts | 63 972.00 | | 63 972.00 | 63 972.00 |
BZ Other receivables | 1 013 701.00 | | 1 013 701.00 | 1 013 701.00 |
CF Cash and cash equivalents | 1 337 205.00 | | 1 337 205.00 | 1 337 205.00 |
CH Prepaid expenses | 3 464.00 | | 3 464.00 | 3 464.00 |
CJ TOTAL (II) | 2 418 342.00 | | 2 418 342.00 | 2 418 342.00 |
CO Grand total (0 to V) | 2 948 733.00 | 106 383.00 | 2 842 350.00 | 2 948 733.00 |
CS Evaluated investments - equity method | 18 387.00 | | 18 387.00 | 18 387.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 843 300.00 | 843 300.00 | | 843 300.00 |
DD Legal reserve (1) | 84 330.00 | 84 330.00 | | 84 330.00 |
DH Retained earnings | 284 242.00 | 582 303.00 | | 284 242.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 407 815.00 | 376 579.00 | | 407 815.00 |
DL TOTAL (I) | 1 619 687.00 | 1 886 512.00 | | 1 619 687.00 |
DP Provisions for Risks | 120 000.00 | 120 000.00 | | 120 000.00 |
DQ Provisions for Expenses | 20 000.00 | 20 000.00 | | 20 000.00 |
DR TOTAL (IV) | 140 000.00 | 140 000.00 | | 140 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 82 746.00 | 44 385.00 | | 82 746.00 |
DW Advances and down payments received on current orders | 298 986.00 | 295 327.00 | | 298 986.00 |
DX Trade payables and related accounts | 153 959.00 | 127 351.00 | | 153 959.00 |
DY Tax and social security liabilities | 507 165.00 | 488 279.00 | | 507 165.00 |
EA Other liabilities | 36 118.00 | 21 522.00 | | 36 118.00 |
EB Prepaid income (2) | 3 688.00 | | | 3 688.00 |
EC TOTAL (IV) | 1 082 663.00 | 976 864.00 | | 1 082 663.00 |
EE Grand total (I to V) | 2 842 350.00 | 3 003 376.00 | | 2 842 350.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 1 504 248.00 | |
FJ Net sales | | | 1 504 248.00 | |
FQ Other income | | | 709.00 | |
FR Total operating income (I) | | | 1 504 957.00 | |
FW Other purchases and external expenses | | | 210 526.00 | |
FX Taxes, duties, and similar payments | | | 7 110.00 | |
FY Salaries and Wages | | | 590 028.00 | |
FZ Social Security Contributions | | | 133 205.00 | |
GB Operating Expenses - Provisions | | | 20 440.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 961 318.00 | |
GG - OPERATING RESULT (I - II) | | | 543 639.00 | |
GP Total financial income (V) | | | 9 087.00 | |
GU Total financial expenses (VI) | | | 1 261.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 826.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 551 465.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 16 200.00 | | | 16 200.00 |
HH Total exceptional expenses (VIII) | 8 138.00 | 7 965.00 | | 8 138.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 8 062.00 | -7 965.00 | | 8 062.00 |
HK Income tax | 151 712.00 | 140 265.00 | | 151 712.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 530 244.00 | 1 461 380.00 | | 1 530 244.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 122 429.00 | 1 084 801.00 | | 1 122 429.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 407 815.00 | 376 579.00 | | 407 815.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | 487 496.00 | | | 487 496.00 |
KD ACQUISITIONS Total including other intangible assets | 354.00 | | | 354.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 21 427.00 | | | 21 427.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 85 942.00 | 20 440.00 | | 85 942.00 |
PE DEPRECIATION Total including other intangible assets | 73 044.00 | 16 937.00 | | 73 044.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 899.00 | 3 503.00 | | 12 899.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 140 000.00 | | | 140 000.00 |
7C Grand total | 140 000.00 | | | 140 000.00 |
| |
| 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 | 153 959.00 | 153 959.00 | | 153 959.00 |
8D Social Security and Other Social Organizations | 507 165.00 | 507 165.00 | | 507 165.00 |
8K Other liabilities (including liabilities related to repo transactions) | 36 118.00 | 36 118.00 | | 36 118.00 |
8L Deferred income | 3 688.00 | 3 688.00 | | 3 688.00 |
UT Other financial assets | 3 040.00 | | 3 040.00 | 3 040.00 |
UX Other trade receivables | 63 972.00 | 63 972.00 | | 63 972.00 |
VI Group and Associates | 82 746.00 | 82 746.00 | | 82 746.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 013 701.00 | 1 013 701.00 | | 1 013 701.00 |
VS Prepaid expenses | 3 464.00 | 3 464.00 | | 3 464.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 084 177.00 | 1 081 137.00 | 3 040.00 | 1 084 177.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 783 677.00 | 783 677.00 | | 783 677.00 |
