| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 27 788.00 | 24 338.00 | 3 450.00 | 27 788.00 |
AH Goodwill | 8 564.00 | | 8 564.00 | 8 564.00 |
AT Other tangible assets | 92 463.00 | 5 450.00 | 87 013.00 | 92 463.00 |
BJ TOTAL (I) | 779 521.00 | 29 788.00 | 749 733.00 | 779 521.00 |
BV Advances and down payments on orders | 19.00 | | 19.00 | 19.00 |
BX Customers and related accounts | 165 432.00 | | 165 432.00 | 165 432.00 |
BZ Other receivables | 93 455.00 | | 93 455.00 | 93 455.00 |
CF Cash and cash equivalents | 96 599.00 | | 96 599.00 | 96 599.00 |
CH Prepaid expenses | 4 398.00 | | 4 398.00 | 4 398.00 |
CJ TOTAL (II) | 359 903.00 | | 359 903.00 | 359 903.00 |
CO Grand total (0 to V) | 1 139 424.00 | 29 788.00 | 1 109 636.00 | 1 139 424.00 |
CU Other investments | 650 706.00 | | 650 706.00 | 650 706.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 294 700.00 | 294 700.00 | | 294 700.00 |
DB Share, merger, contribution premiums, etc. | 187 391.00 | 187 391.00 | | 187 391.00 |
DD Legal reserve (1) | 33 737.00 | 33 737.00 | | 33 737.00 |
DG Other reserves | 227 489.00 | 78 380.00 | | 227 489.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 96 214.00 | 149 109.00 | | 96 214.00 |
DL TOTAL (I) | 839 531.00 | 743 317.00 | | 839 531.00 |
DU Loans and Debts from Credit Institutions (3) | 87 006.00 | 33 686.00 | | 87 006.00 |
DV Miscellaneous Loans and Financial Debts (4) | 46 539.00 | 43 510.00 | | 46 539.00 |
DX Trade payables and related accounts | 22 269.00 | 15 432.00 | | 22 269.00 |
DY Tax and social security liabilities | 94 166.00 | 70 841.00 | | 94 166.00 |
EA Other liabilities | 20 124.00 | | | 20 124.00 |
EC TOTAL (IV) | 270 105.00 | 163 469.00 | | 270 105.00 |
EE Grand total (I to V) | 1 109 636.00 | 906 786.00 | | 1 109 636.00 |
EG Accrued income and payables due within one year | 204 611.00 | 143 619.00 | | 204 611.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 6.00 | 4.00 | | 6.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 644 396.00 | | 644 396.00 | 644 396.00 |
FJ Net sales | 644 396.00 | | 644 396.00 | 644 396.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 642.00 | |
FQ Other income | | | 2 448.00 | |
FR Total operating income (I) | | | 651 486.00 | |
FW Other purchases and external expenses | | | 136 484.00 | |
FX Taxes, duties, and similar payments | | | 6 175.00 | |
FY Salaries and Wages | | | 404 662.00 | |
FZ Social Security Contributions | | | 71 180.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 312.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 626 817.00 | |
GG - OPERATING RESULT (I - II) | | | 24 670.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 432.00 | |
GU Total financial expenses (VI) | | | 432.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -432.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 238.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 30 000.00 | 110 000.00 | | 30 000.00 |
HD Total exceptional income (VII) | 30 000.00 | 110 000.00 | | 30 000.00 |
HE Exceptional expenses on management operations | 230.00 | 107.00 | | 230.00 |
HF Exceptional expenses on capital transactions | 30 399.00 | 117 964.00 | | 30 399.00 |
HG Exceptional depreciation and provisions | 237.00 | | | 237.00 |
HH Total exceptional expenses (VIII) | 30 866.00 | 118 071.00 | | 30 866.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -866.00 | -8 071.00 | | -866.00 |
HK Income tax | -72 842.00 | -55 491.00 | | -72 842.00 |
HL TOTAL REVENUE (I + III + V + VII) | 681 486.00 | 750 850.00 | | 681 486.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 585 273.00 | 601 741.00 | | 585 273.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 96 214.00 | 149 109.00 | | 96 214.00 |
HP References: Equipment leasing | 28 514.00 | 16 493.00 | | 28 514.00 |
| |
| 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 | 747 071.00 | | | 747 071.00 |
I3 DECREASES Total Financial Fixed Assets | | | 650 706.00 | |
I4 DECREASES Grand Total | | | 779 521.00 | |
IO DECREASES Total including other intangible assets | | | 27 788.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 92 463.00 | |
KD ACQUISITIONS Total including other intangible assets | 27 788.00 | | | 27 788.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 60 013.00 | | | 60 013.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 650 706.00 | | | 650 706.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 46 613.00 | 8 549.00 | 25 374.00 | 46 613.00 |
PE DEPRECIATION Total including other intangible assets | 24 338.00 | | | 24 338.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 22 275.00 | 8 549.00 | 25 374.00 | 22 275.00 |
| |
| 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 | 22 269.00 | 22 269.00 | | 22 269.00 |
8K Other liabilities (including liabilities related to repo transactions) | 66 663.00 | 66 663.00 | | 66 663.00 |
VG Loans with a maturity of up to one year at origin | 6.00 | 6.00 | | 6.00 |
VH Loans with a maturity of more than one year at origin | 87 000.00 | 21 506.00 | 65 494.00 | 87 000.00 |
VJ Loans taken out during the year | 87 000.00 | | | 87 000.00 |
VK Loans repaid during the year | 33 669.00 | | | 33 669.00 |
VS Prepaid expenses | 4 398.00 | | | 4 398.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 263 285.00 | 263 285.00 | | 263 285.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 270 105.00 | 204 611.00 | 65 494.00 | 270 105.00 |
