| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 52 544.00 | 52 544.00 | | 52 544.00 |
AT Other tangible assets | 23 815.00 | 10 628.00 | 13 187.00 | 23 815.00 |
BD Other fixed assets | 30 836.00 | 30 836.00 | | 30 836.00 |
BH Other financial assets | 23 300.00 | | 23 300.00 | 23 300.00 |
BJ TOTAL (I) | 625 468.00 | 94 009.00 | 531 459.00 | 625 468.00 |
BX Customers and related accounts | 163 291.00 | | 163 291.00 | 163 291.00 |
BZ Other receivables | 468 509.00 | | 468 509.00 | 468 509.00 |
CD Marketable securities | 200 000.00 | | 200 000.00 | 200 000.00 |
CF Cash and cash equivalents | 107 082.00 | | 107 082.00 | 107 082.00 |
CH Prepaid expenses | 57 948.00 | | 57 948.00 | 57 948.00 |
CJ TOTAL (II) | 996 830.00 | | 996 830.00 | 996 830.00 |
CO Grand total (0 to V) | 1 622 298.00 | 94 009.00 | 1 528 289.00 | 1 622 298.00 |
CU Other investments | 494 972.00 | | 494 972.00 | 494 972.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 5 870.00 | 5 870.00 | | 5 870.00 |
DG Other reserves | 984 699.00 | 892 118.00 | | 984 699.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 189 792.00 | 242 582.00 | | 189 792.00 |
DL TOTAL (I) | 1 188 362.00 | 1 148 569.00 | | 1 188 362.00 |
DU Loans and Debts from Credit Institutions (3) | 137.00 | 132.00 | | 137.00 |
DV Miscellaneous Loans and Financial Debts (4) | 197 390.00 | 39 691.00 | | 197 390.00 |
DX Trade payables and related accounts | 46 073.00 | 12 461.00 | | 46 073.00 |
DY Tax and social security liabilities | 88 708.00 | 60 802.00 | | 88 708.00 |
EA Other liabilities | 7 618.00 | | | 7 618.00 |
EC TOTAL (IV) | 339 927.00 | 113 086.00 | | 339 927.00 |
EE Grand total (I to V) | 1 528 289.00 | 1 261 655.00 | | 1 528 289.00 |
EG Accrued income and payables due within one year | 339 927.00 | 113 086.00 | | 339 927.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 137.00 | 132.00 | | 137.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 613 138.00 | |
FJ Net sales | | | 613 138.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 593.00 | |
FQ Other income | | | 28.00 | |
FR Total operating income (I) | | | 614 759.00 | |
FW Other purchases and external expenses | | | 171 861.00 | |
FX Taxes, duties, and similar payments | | | 9 422.00 | |
FY Salaries and Wages | | | 260 860.00 | |
FZ Social Security Contributions | | | 169 637.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 829.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 615 610.00 | |
GG - OPERATING RESULT (I - II) | | | -851.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 213 085.00 | |
GL Other interest and similar income | | | 8 322.00 | |
GO Net income from sales of marketable securities | | | 54.00 | |
GP Total financial income (V) | | | 221 407.00 | |
GQ Financial allocations to depreciation and provisions | | | 30 836.00 | |
GR Interest and similar expenses | | | 1 933.00 | |
GU Total financial expenses (VI) | | | 32 769.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 188 637.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 187 786.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 3 618.00 | 7 035.00 | | 3 618.00 |
HD Total exceptional income (VII) | 3 618.00 | 7 035.00 | | 3 618.00 |
HF Exceptional expenses on capital transactions | 1 612.00 | 3 887.00 | | 1 612.00 |
HH Total exceptional expenses (VIII) | 1 612.00 | 3 887.00 | | 1 612.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 006.00 | 3 148.00 | | 2 006.00 |
HK Income tax | | 9 354.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 839 783.00 | 782 497.00 | | 839 783.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 649 991.00 | 539 915.00 | | 649 991.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 189 792.00 | 242 582.00 | | 189 792.00 |
HP References: Equipment leasing | 13 218.00 | 13 218.00 | | 13 218.00 |
| |
| 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 | 618 722.00 | | | 618 722.00 |
I3 DECREASES Total Financial Fixed Assets | | | 549 108.00 | |
I4 DECREASES Grand Total | | | 625 468.00 | |
IO DECREASES Total including other intangible assets | | | 52 544.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 23 815.00 | |
KD ACQUISITIONS Total including other intangible assets | 52 544.00 | | | 52 544.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 458.00 | | | 15 458.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 550 720.00 | | | 550 720.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 59 343.00 | 3 829.00 | | 59 343.00 |
PE DEPRECIATION Total including other intangible assets | 52 544.00 | | | 52 544.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 799.00 | 3 829.00 | | 6 799.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 21 081.00 | 21 081.00 | | 21 081.00 |
8B Suppliers and Related Accounts | 46 073.00 | 46 073.00 | | 46 073.00 |
8K Other liabilities (including liabilities related to repo transactions) | 183 927.00 | 183 927.00 | | 183 927.00 |
UT Other financial assets | 23 300.00 | | | 23 300.00 |
VG Loans with a maturity of up to one year at origin | 137.00 | 137.00 | | 137.00 |
VS Prepaid expenses | 57 948.00 | | | 57 948.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 713 048.00 | 689 748.00 | 23 300.00 | 713 048.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 339 927.00 | 339 927.00 | | 339 927.00 |
