| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 847.00 | 8 653.00 | 194.00 | 8 847.00 |
AH Goodwill | 138 424.00 | | 138 424.00 | 138 424.00 |
AT Other tangible assets | 8 221.00 | 7 297.00 | 924.00 | 8 221.00 |
BH Other financial assets | 932.00 | | 932.00 | 932.00 |
BJ TOTAL (I) | 166 333.00 | 15 950.00 | 150 383.00 | 166 333.00 |
BV Advances and down payments on orders | 394.00 | | 394.00 | 394.00 |
BX Customers and related accounts | 13 525.00 | | 13 525.00 | 13 525.00 |
BZ Other receivables | 1 559.00 | | 1 559.00 | 1 559.00 |
CF Cash and cash equivalents | 114 167.00 | | 114 167.00 | 114 167.00 |
CH Prepaid expenses | 694.00 | | 694.00 | 694.00 |
CJ TOTAL (II) | 130 339.00 | | 130 339.00 | 130 339.00 |
CO Grand total (0 to V) | 296 672.00 | 15 950.00 | 280 722.00 | 296 672.00 |
CP Shares due in less than one year | 932.00 | | | 932.00 |
CU Other investments | 9 910.00 | | 9 910.00 | 9 910.00 |
| |
| 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 |
DD Legal reserve (1) | 2 500.00 | 2 500.00 | | 2 500.00 |
DG Other reserves | 51 418.00 | 47 388.00 | | 51 418.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 153.00 | 37 029.00 | | 29 153.00 |
DL TOTAL (I) | 108 070.00 | 111 918.00 | | 108 070.00 |
DU Loans and Debts from Credit Institutions (3) | 1 387.00 | | | 1 387.00 |
DV Miscellaneous Loans and Financial Debts (4) | 51 337.00 | 44 214.00 | | 51 337.00 |
DX Trade payables and related accounts | 4 423.00 | 12 383.00 | | 4 423.00 |
DY Tax and social security liabilities | 4 363.00 | 3 430.00 | | 4 363.00 |
EA Other liabilities | 111 143.00 | 122 178.00 | | 111 143.00 |
EC TOTAL (IV) | 172 652.00 | 182 205.00 | | 172 652.00 |
EE Grand total (I to V) | 280 722.00 | 294 122.00 | | 280 722.00 |
EG Accrued income and payables due within one year | 172 652.00 | 182 205.00 | | 172 652.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 142 042.00 | | 142 042.00 | 142 042.00 |
FJ Net sales | 142 042.00 | | 142 042.00 | 142 042.00 |
FQ Other income | | | 126.00 | |
FR Total operating income (I) | | | 142 168.00 | |
FW Other purchases and external expenses | | | 39 323.00 | |
FX Taxes, duties, and similar payments | | | 4 392.00 | |
FY Salaries and Wages | | | 63 462.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 272.00 | |
GE Other Expenses | | | 66.00 | |
GF Total Operating Expenses (II) | | | 108 516.00 | |
GG - OPERATING RESULT (I - II) | | | 33 652.00 | |
GL Other interest and similar income | | | 395.00 | |
GP Total financial income (V) | | | 395.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 395.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 047.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 894.00 | 8 032.00 | | 4 894.00 |
HL TOTAL REVENUE (I + III + V + VII) | 142 562.00 | 144 625.00 | | 142 562.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 113 410.00 | 107 596.00 | | 113 410.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 153.00 | 37 029.00 | | 29 153.00 |
| |
| 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 | 165 990.00 | | 1 282.00 | 165 990.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 842.00 | |
I4 DECREASES Grand Total | | 938.00 | 166 333.00 | |
IO DECREASES Total including other intangible assets | | | 147 270.00 | |
IY DECREASES Total Tangible Fixed Assets | | 938.00 | 8 221.00 | |
KD ACQUISITIONS Total including other intangible assets | 146 073.00 | | 1 198.00 | 146 073.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 159.00 | | | 9 159.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 758.00 | | 84.00 | 10 758.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 616.00 | 1 272.00 | 938.00 | 15 616.00 |
PE DEPRECIATION Total including other intangible assets | 7 649.00 | 1 004.00 | | 7 649.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 966.00 | 268.00 | 938.00 | 7 966.00 |
| |
| 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 | 4 423.00 | 4 423.00 | | 4 423.00 |
8K Other liabilities (including liabilities related to repo transactions) | 111 143.00 | 111 143.00 | | 111 143.00 |
UT Other financial assets | 932.00 | 932.00 | | 932.00 |
UX Other trade receivables | 13 525.00 | | | 13 525.00 |
VB VAT | 1 101.00 | | | 1 101.00 |
VG Loans with a maturity of up to one year at origin | 1 387.00 | 1 387.00 | | 1 387.00 |
VI Group and Associates | 51 337.00 | 51 337.00 | | 51 337.00 |
VP Miscellaneous | 458.00 | | | 458.00 |
VS Prepaid expenses | 694.00 | | | 694.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 709.00 | 16 709.00 | | 16 709.00 |
VW VAT | 4 363.00 | 4 363.00 | | 4 363.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 172 652.00 | 172 652.00 | | 172 652.00 |
