| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 17 919.00 | 17 919.00 | | 17 919.00 |
AH Goodwill | 543 122.00 | | 543 122.00 | 543 122.00 |
AT Other tangible assets | 128 760.00 | 127 421.00 | 1 340.00 | 128 760.00 |
BH Other financial assets | 15 110.00 | | 15 110.00 | 15 110.00 |
BJ TOTAL (I) | 744 911.00 | 145 339.00 | 599 571.00 | 744 911.00 |
BX Customers and related accounts | 53 011.00 | | 53 011.00 | 53 011.00 |
BZ Other receivables | 201 212.00 | | 201 212.00 | 201 212.00 |
CF Cash and cash equivalents | 645 564.00 | | 645 564.00 | 645 564.00 |
CH Prepaid expenses | 31 811.00 | | 31 811.00 | 31 811.00 |
CJ TOTAL (II) | 931 598.00 | | 931 598.00 | 931 598.00 |
CO Grand total (0 to V) | 1 676 509.00 | 145 339.00 | 1 531 170.00 | 1 676 509.00 |
CU Other investments | 40 000.00 | | 40 000.00 | 40 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 648 412.00 | 619 363.00 | | 648 412.00 |
DH Retained earnings | 58 709.00 | 58 709.00 | | 58 709.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 45 170.00 | 29 049.00 | | 45 170.00 |
DL TOTAL (I) | 785 291.00 | 740 121.00 | | 785 291.00 |
DP Provisions for Risks | 175 515.00 | 175 515.00 | | 175 515.00 |
DR TOTAL (IV) | 175 515.00 | 175 515.00 | | 175 515.00 |
DU Loans and Debts from Credit Institutions (3) | 195 886.00 | 148 805.00 | | 195 886.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 897.00 | 1 897.00 | | 1 897.00 |
DW Advances and down payments received on current orders | 240 042.00 | 225 457.00 | | 240 042.00 |
DX Trade payables and related accounts | 52 764.00 | 70 771.00 | | 52 764.00 |
DY Tax and social security liabilities | 79 531.00 | 84 551.00 | | 79 531.00 |
EA Other liabilities | 242.00 | | | 242.00 |
EC TOTAL (IV) | 570 363.00 | 531 482.00 | | 570 363.00 |
EE Grand total (I to V) | 1 531 170.00 | 1 447 118.00 | | 1 531 170.00 |
EG Accrued income and payables due within one year | 211 966.00 | 247 548.00 | | 211 966.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 7 410.00 | 6 182.00 | | 7 410.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FG Production sold - services | | | 987 169.00 | |
FJ Net sales | | | 987 169.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 425.00 | |
FQ Other income | | | 2 844.00 | |
FR Total operating income (I) | | | 993 438.00 | |
FW Other purchases and external expenses | | | 467 458.00 | |
FX Taxes, duties, and similar payments | | | 14 522.00 | |
FY Salaries and Wages | | | 321 361.00 | |
FZ Social Security Contributions | | | 131 558.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 216.00 | |
GE Other Expenses | | | 352.00 | |
GF Total Operating Expenses (II) | | | 943 467.00 | |
GG - OPERATING RESULT (I - II) | | | 49 971.00 | |
GL Other interest and similar income | | | 2 922.00 | |
GP Total financial income (V) | | | 2 922.00 | |
GR Interest and similar expenses | | | 1 863.00 | |
GU Total financial expenses (VI) | | | 1 863.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 058.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 51 029.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 45.00 | | |
HG Exceptional depreciation and provisions | | 53 737.00 | | |
HH Total exceptional expenses (VIII) | | 53 782.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -53 782.00 | | |
HK Income tax | 5 859.00 | 7 486.00 | | 5 859.00 |
HL TOTAL REVENUE (I + III + V + VII) | 996 360.00 | 1 168 351.00 | | 996 360.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 951 189.00 | 1 139 302.00 | | 951 189.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 45 170.00 | 29 049.00 | | 45 170.00 |
| |
| 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 | 596 297.00 | | | 596 297.00 |
I3 DECREASES Total Financial Fixed Assets | | | 55 110.00 | |
I4 DECREASES Grand Total | | | 744 911.00 | |
IO DECREASES Total including other intangible assets | | | 17 919.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 128 760.00 | |
KD ACQUISITIONS Total including other intangible assets | 20 395.00 | | | 20 395.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 134 686.00 | | | 134 686.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 55 094.00 | | | 55 094.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 145 525.00 | 8 216.00 | 8 402.00 | 145 525.00 |
PE DEPRECIATION Total including other intangible assets | 20 395.00 | | 2 477.00 | 20 395.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 125 130.00 | 8 216.00 | 5 926.00 | 125 130.00 |
| |
| 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 | 175 515.00 | | | 175 515.00 |
7C Grand total | 175 515.00 | | | 175 515.00 |
| |
| 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 | 52 764.00 | 52 764.00 | | 52 764.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 139.00 | 2 139.00 | | 2 139.00 |
UT Other financial assets | 15 110.00 | | | 15 110.00 |
VG Loans with a maturity of up to one year at origin | 7 410.00 | 7 410.00 | | 7 410.00 |
VH Loans with a maturity of more than one year at origin | 188 477.00 | 70 121.00 | 118 356.00 | 188 477.00 |
VJ Loans taken out during the year | 130 000.00 | | | 130 000.00 |
VK Loans repaid during the year | 84 146.00 | | | 84 146.00 |
VS Prepaid expenses | 31 811.00 | | | 31 811.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 301 144.00 | 286 035.00 | 15 110.00 | 301 144.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 330 321.00 | 211 966.00 | 118 356.00 | 330 321.00 |
