| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 6 187.00 | 4 246.00 | 1 941.00 | 6 187.00 |
AT Other tangible assets | 72 072.00 | 61 820.00 | 10 252.00 | 72 072.00 |
BJ TOTAL (I) | 78 259.00 | 66 066.00 | 12 193.00 | 78 259.00 |
BX Customers and related accounts | 446 140.00 | | 446 140.00 | 446 140.00 |
BZ Other receivables | 39 745.00 | | 39 745.00 | 39 745.00 |
CF Cash and cash equivalents | 595 512.00 | | 595 512.00 | 595 512.00 |
CH Prepaid expenses | 37 207.00 | | 37 207.00 | 37 207.00 |
CJ TOTAL (II) | 1 118 604.00 | | 1 118 604.00 | 1 118 604.00 |
CO Grand total (0 to V) | 1 196 864.00 | 66 066.00 | 1 130 797.00 | 1 196 864.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DP Provisions for Risks | 81 636.00 | 81 636.00 | | 81 636.00 |
DR TOTAL (IV) | 81 636.00 | 81 636.00 | | 81 636.00 |
DX Trade payables and related accounts | 75 036.00 | 310 577.00 | | 75 036.00 |
DY Tax and social security liabilities | 330 860.00 | 288 084.00 | | 330 860.00 |
EA Other liabilities | 97 266.00 | 712 512.00 | | 97 266.00 |
EB Prepaid income (2) | 546 000.00 | | | 546 000.00 |
EC TOTAL (IV) | 1 049 161.00 | 1 311 172.00 | | 1 049 161.00 |
EE Grand total (I to V) | 1 130 797.00 | 1 392 808.00 | | 1 130 797.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 407 195.00 | | 1 407 195.00 | 1 407 195.00 |
FJ Net sales | 1 407 195.00 | | 1 407 195.00 | 1 407 195.00 |
FO Operating subsidies | | | 8 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 14 940.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 1 430 144.00 | |
FW Other purchases and external expenses | | | 259 458.00 | |
FX Taxes, duties, and similar payments | | | 31 062.00 | |
FY Salaries and Wages | | | 777 190.00 | |
FZ Social Security Contributions | | | 336 293.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 26 086.00 | |
GE Other Expenses | | | 53.00 | |
GF Total Operating Expenses (II) | | | 1 430 144.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 430 144.00 | 1 419 623.00 | | 1 430 144.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 430 144.00 | 1 419 623.00 | | 1 430 144.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 39 980.00 | 26 086.00 | | 39 980.00 |
PE DEPRECIATION Total including other intangible assets | 2 184.00 | 2 062.00 | | 2 184.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 37 796.00 | 24 024.00 | | 37 796.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 81 636.00 | | | 81 636.00 |
7C Grand total | 81 636.00 | | | 81 636.00 |
| |
| 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 | 75 036.00 | 75 036.00 | | 75 036.00 |
8D Social Security and Other Social Organizations | 330 859.00 | 330 859.00 | | 330 859.00 |
8K Other liabilities (including liabilities related to repo transactions) | 97 266.00 | 97 266.00 | | 97 266.00 |
8L Deferred income | 546 000.00 | 546 000.00 | | 546 000.00 |
VS Prepaid expenses | 523 093.00 | 523 093.00 | | 523 093.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 523 093.00 | 523 093.00 | | 523 093.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 049 161.00 | 1 049 161.00 | | 1 049 161.00 |
