| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 038.00 | 2 038.00 | | 2 038.00 |
AJ Other Intangible Assets | 7 900.00 | | 7 900.00 | 7 900.00 |
AT Other tangible assets | 19 551.00 | 8 333.00 | 11 218.00 | 19 551.00 |
BH Other financial assets | 250.00 | | 250.00 | 250.00 |
BJ TOTAL (I) | 241 319.00 | 10 372.00 | 230 948.00 | 241 319.00 |
BX Customers and related accounts | 69 284.00 | | 69 284.00 | 69 284.00 |
BZ Other receivables | 71 673.00 | | 71 673.00 | 71 673.00 |
CD Marketable securities | 74 368.00 | | 74 368.00 | 74 368.00 |
CF Cash and cash equivalents | 93 611.00 | | 93 611.00 | 93 611.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 308 938.00 | | 308 938.00 | 308 938.00 |
CO Grand total (0 to V) | 550 257.00 | 10 372.00 | 539 885.00 | 550 257.00 |
CU Other investments | 211 580.00 | | 211 580.00 | 211 580.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 91 000.00 | 91 000.00 | | 91 000.00 |
DD Legal reserve (1) | 9 100.00 | 9 100.00 | | 9 100.00 |
DG Other reserves | 69 854.00 | 36 721.00 | | 69 854.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 58 895.00 | 33 134.00 | | 58 895.00 |
DK Regulated provisions | 4 869.00 | 2 949.00 | | 4 869.00 |
DL TOTAL (I) | 233 718.00 | 172 903.00 | | 233 718.00 |
DU Loans and Debts from Credit Institutions (3) | 153 478.00 | 172 668.00 | | 153 478.00 |
DX Trade payables and related accounts | 10 221.00 | 23 576.00 | | 10 221.00 |
DY Tax and social security liabilities | 130 488.00 | 123 200.00 | | 130 488.00 |
EA Other liabilities | 11 980.00 | | | 11 980.00 |
EC TOTAL (IV) | 306 167.00 | 319 445.00 | | 306 167.00 |
EE Grand total (I to V) | 539 885.00 | 492 348.00 | | 539 885.00 |
EG Accrued income and payables due within one year | 133 311.00 | 166 729.00 | | 133 311.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 292.00 | 302.00 | | 292.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 519 872.00 | |
FJ Net sales | | | 519 872.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 028.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 520 904.00 | |
FW Other purchases and external expenses | | | 111 045.00 | |
FX Taxes, duties, and similar payments | | | 5 319.00 | |
FY Salaries and Wages | | | 270 710.00 | |
FZ Social Security Contributions | | | 105 780.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 306.00 | |
GE Other Expenses | | | 662.00 | |
GF Total Operating Expenses (II) | | | 496 822.00 | |
GG - OPERATING RESULT (I - II) | | | 24 082.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 469.00 | |
GO Net income from sales of marketable securities | | | 652.00 | |
GP Total financial income (V) | | | 51 121.00 | |
GR Interest and similar expenses | | | 3 567.00 | |
GU Total financial expenses (VI) | | | 3 567.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 47 554.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 71 635.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 14 240.00 | | | 14 240.00 |
HB Exceptional income from capital transactions | | 2 000.00 | | |
HD Total exceptional income (VII) | 14 240.00 | 2 000.00 | | 14 240.00 |
HE Exceptional expenses on management operations | 21 178.00 | 195.00 | | 21 178.00 |
HG Exceptional depreciation and provisions | 1 920.00 | 1 920.00 | | 1 920.00 |
HH Total exceptional expenses (VIII) | 23 098.00 | 2 115.00 | | 23 098.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8 858.00 | -115.00 | | -8 858.00 |
HK Income tax | 3 882.00 | 1 863.00 | | 3 882.00 |
HL TOTAL REVENUE (I + III + V + VII) | 586 265.00 | 479 405.00 | | 586 265.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 527 370.00 | 446 271.00 | | 527 370.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 58 895.00 | 33 134.00 | | 58 895.00 |
HP References: Equipment leasing | 2 241.00 | | | 2 241.00 |
| |
| 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 | 232 644.00 | | | 232 644.00 |
I3 DECREASES Total Financial Fixed Assets | | | 211 830.00 | |
I4 DECREASES Grand Total | | | 241 319.00 | |
IO DECREASES Total including other intangible assets | | | 9 938.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 19 551.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 038.00 | | | 2 038.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 776.00 | | | 18 776.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 211 830.00 | | | 211 830.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 063.00 | 3 306.00 | | 7 063.00 |
PE DEPRECIATION Total including other intangible assets | 2 036.00 | | | 2 036.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 027.00 | 3 306.00 | | 5 027.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 949.00 | 1 920.00 | | 2 949.00 |
7C Grand total | 2 949.00 | 1 920.00 | | 2 949.00 |
UJ - Exceptional | | 1 920.00 | | |
| |
| 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 | 10 221.00 | 10 221.00 | | 10 221.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 980.00 | 11 980.00 | | 11 980.00 |
VG Loans with a maturity of up to one year at origin | 292.00 | 292.00 | | 292.00 |
VH Loans with a maturity of more than one year at origin | 153 186.00 | 19 874.00 | 80 527.00 | 153 186.00 |
VK Loans repaid during the year | 19 122.00 | | | 19 122.00 |
VQ Other Taxes, Duties, and Similar Debts | 130 488.00 | 130 488.00 | | 130 488.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 141 207.00 | 140 957.00 | 250.00 | 141 207.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 306 167.00 | 172 855.00 | 80 527.00 | 306 167.00 |
