| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 437.00 | 437.00 | | 437.00 |
AH Goodwill | 1 172 973.00 | | 1 172 973.00 | 1 172 973.00 |
AT Other tangible assets | 227 135.00 | 81 047.00 | 146 087.00 | 227 135.00 |
AX Advances and down payments | 1 170.00 | | 1 170.00 | 1 170.00 |
BH Other financial assets | 17 182.00 | | 17 182.00 | 17 182.00 |
BJ TOTAL (I) | 1 418 896.00 | 81 484.00 | 1 337 412.00 | 1 418 896.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 2 786.00 | | 2 786.00 | 2 786.00 |
BZ Other receivables | 17 212.00 | | 17 212.00 | 17 212.00 |
CF Cash and cash equivalents | 406 750.00 | | 406 750.00 | 406 750.00 |
CH Prepaid expenses | 6 607.00 | | 6 607.00 | 6 607.00 |
CJ TOTAL (II) | 433 355.00 | | 433 355.00 | 433 355.00 |
CO Grand total (0 to V) | 1 852 251.00 | 81 484.00 | 1 770 767.00 | 1 852 251.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 000.00 | 25 000.00 | | 25 000.00 |
DB Share, merger, contribution premiums, etc. | 66 750.00 | 66 750.00 | | 66 750.00 |
DD Legal reserve (1) | 2 500.00 | 2 500.00 | | 2 500.00 |
DH Retained earnings | 788 340.00 | 656 564.00 | | 788 340.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 120 659.00 | 131 776.00 | | 120 659.00 |
DL TOTAL (I) | 1 003 249.00 | 882 590.00 | | 1 003 249.00 |
DU Loans and Debts from Credit Institutions (3) | 230 693.00 | 331 930.00 | | 230 693.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 962.00 | 2 563.00 | | 2 962.00 |
DX Trade payables and related accounts | 14 826.00 | 19 236.00 | | 14 826.00 |
DY Tax and social security liabilities | 79 009.00 | 71 040.00 | | 79 009.00 |
EA Other liabilities | 440 029.00 | 239 182.00 | | 440 029.00 |
EC TOTAL (IV) | 767 518.00 | 663 952.00 | | 767 518.00 |
EE Grand total (I to V) | 1 770 767.00 | 1 546 541.00 | | 1 770 767.00 |
EG Accrued income and payables due within one year | 613 231.00 | 432 532.00 | | 613 231.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 856 675.00 | | 856 675.00 | 856 675.00 |
FJ Net sales | 856 675.00 | | 856 675.00 | 856 675.00 |
FO Operating subsidies | | | 2 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 412.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 863 091.00 | |
FW Other purchases and external expenses | | | 166 139.00 | |
FX Taxes, duties, and similar payments | | | 45 887.00 | |
FY Salaries and Wages | | | 316 171.00 | |
FZ Social Security Contributions | | | 140 744.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 21 576.00 | |
GE Other Expenses | | | 12.00 | |
GF Total Operating Expenses (II) | | | 690 530.00 | |
GG - OPERATING RESULT (I - II) | | | 172 561.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GR Interest and similar expenses | | | 8 040.00 | |
GU Total financial expenses (VI) | | | 8 040.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 037.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 164 523.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 412.00 | 1 104.00 | | 4 412.00 |
A2 TOTAL ASSETS | 72 439.00 | 74 721.00 | | 72 439.00 |
A4 Equity method investments | | 429.00 | | |
HE Exceptional expenses on management operations | 135.00 | 79.00 | | 135.00 |
HH Total exceptional expenses (VIII) | 135.00 | 79.00 | | 135.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -135.00 | -79.00 | | -135.00 |
HJ Employee participation in company results | | -1 625.00 | | |
HK Income tax | 43 729.00 | 50 951.00 | | 43 729.00 |
HL TOTAL REVENUE (I + III + V + VII) | 863 093.00 | 861 251.00 | | 863 093.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 742 434.00 | 729 475.00 | | 742 434.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 120 659.00 | 131 776.00 | | 120 659.00 |
| |
| 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 | 1 376 664.00 | | 42 233.00 | 1 376 664.00 |
I3 DECREASES Total Financial Fixed Assets | | | 17 182.00 | |
I4 DECREASES Grand Total | | | 1 418 896.00 | |
IO DECREASES Total including other intangible assets | | | 1 173 409.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 228 305.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 173 409.00 | | | 1 173 409.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 186 092.00 | | 42 213.00 | 186 092.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 17 163.00 | | 20.00 | 17 163.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 59 908.00 | 21 576.00 | | 59 908.00 |
PE DEPRECIATION Total including other intangible assets | 437.00 | | | 437.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 59 471.00 | 21 576.00 | | 59 471.00 |
| |
| 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 | 14 826.00 | 14 826.00 | | 14 826.00 |
8C Staff and Related Accounts | 32 634.00 | 32 634.00 | | 32 634.00 |
8D Social Security and Other Social Organizations | 40 090.00 | 40 090.00 | | 40 090.00 |
8K Other liabilities (including liabilities related to repo transactions) | 440 029.00 | 440 029.00 | | 440 029.00 |
UT Other financial assets | 17 182.00 | | | 17 182.00 |
UX Other trade receivables | 2 786.00 | | | 2 786.00 |
VG Loans with a maturity of up to one year at origin | 47.00 | 47.00 | | 47.00 |
VH Loans with a maturity of more than one year at origin | 230 646.00 | 76 359.00 | 146 761.00 | 230 646.00 |
VI Group and Associates | 2 962.00 | 2 962.00 | | 2 962.00 |
VJ Loans taken out during the year | 101 238.00 | | | 101 238.00 |
VK Loans repaid during the year | 2 962.00 | | | 2 962.00 |
VM Income taxes | 17 018.00 | | | 17 018.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 285.00 | 6 285.00 | | 6 285.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 194.00 | | | 194.00 |
VS Prepaid expenses | 6 607.00 | | | 6 607.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 43 787.00 | 26 605.00 | 17 182.00 | 43 787.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 767 518.00 | 613 231.00 | 146 761.00 | 767 518.00 |
