| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 630 302.00 | 30 302.00 | 2 600 000.00 | 2 630 302.00 |
AR Technical installations, industrial equipment and tools | 7 226.00 | 5 091.00 | 2 135.00 | 7 226.00 |
AT Other tangible assets | 9 539.00 | 3 289.00 | 6 250.00 | 9 539.00 |
BJ TOTAL (I) | 9 538 327.00 | 91 494.00 | 9 446 833.00 | 9 538 327.00 |
BX Customers and related accounts | 783 899.00 | | 783 899.00 | 783 899.00 |
BZ Other receivables | 1 322 691.00 | | 1 322 691.00 | 1 322 691.00 |
CD Marketable securities | 406 021.00 | | 406 021.00 | 406 021.00 |
CF Cash and cash equivalents | 1 195 201.00 | | 1 195 201.00 | 1 195 201.00 |
CH Prepaid expenses | 269.00 | | 269.00 | 269.00 |
CJ TOTAL (II) | 3 708 081.00 | | 3 708 081.00 | 3 708 081.00 |
CO Grand total (0 to V) | 13 246 408.00 | 91 494.00 | 13 154 913.00 | 13 246 408.00 |
CU Other investments | 6 891 260.00 | 52 812.00 | 6 838 448.00 | 6 891 260.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 917.00 | 4 917.00 | | 4 917.00 |
DE Statutory or contractual reserves | 5 220 056.00 | 4 005 067.00 | | 5 220 056.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 187 385.00 | 1 214 989.00 | | 1 187 385.00 |
DK Regulated provisions | 27 507.00 | 7 362.00 | | 27 507.00 |
DL TOTAL (I) | 6 479 864.00 | 5 272 335.00 | | 6 479 864.00 |
DU Loans and Debts from Credit Institutions (3) | 2 297 424.00 | 820 055.00 | | 2 297 424.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 133 532.00 | 4 213 566.00 | | 4 133 532.00 |
DX Trade payables and related accounts | 138 317.00 | 128 343.00 | | 138 317.00 |
DY Tax and social security liabilities | 102 476.00 | 147 156.00 | | 102 476.00 |
EA Other liabilities | 3 300.00 | | | 3 300.00 |
EC TOTAL (IV) | 6 675 049.00 | 5 309 122.00 | | 6 675 049.00 |
EE Grand total (I to V) | 13 154 913.00 | 10 581 457.00 | | 13 154 913.00 |
EG Accrued income and payables due within one year | 4 530 893.00 | 4 541 752.00 | | 4 530 893.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 771.00 | 265.00 | | 1 771.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 1 999 335.00 | |
FJ Net sales | | | 1 999 335.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 1 999 335.00 | |
FW Other purchases and external expenses | | | 283 506.00 | |
FX Taxes, duties, and similar payments | | | 7 778.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 250.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 291 534.00 | |
GG - OPERATING RESULT (I - II) | | | 1 707 801.00 | |
GP Total financial income (V) | | | 94 729.00 | |
GU Total financial expenses (VI) | | | 21 766.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 72 963.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 780 764.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 20 145.00 | 7 261.00 | | 20 145.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -20 145.00 | -7 261.00 | | -20 145.00 |
HK Income tax | 573 235.00 | 587 479.00 | | 573 235.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 094 064.00 | 2 103 839.00 | | 2 094 064.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 906 679.00 | 888 850.00 | | 906 679.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 187 385.00 | 1 214 989.00 | | 1 187 385.00 |
| |
| 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 | 8 092 952.00 | | | 8 092 952.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 891 260.00 | |
I4 DECREASES Grand Total | | | 9 538 327.00 | |
IO DECREASES Total including other intangible assets | | | 2 630 302.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 16 765.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 630 302.00 | | | 2 630 302.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 515.00 | | | 10 515.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 452 135.00 | | | 5 452 135.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 38 432.00 | 250.00 | | 38 432.00 |
PE DEPRECIATION Total including other intangible assets | 30 302.00 | | | 30 302.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 130.00 | 250.00 | | 8 130.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 7 362.00 | 20 145.00 | | 7 362.00 |
7C Grand total | 7 362.00 | 20 145.00 | | 7 362.00 |
UJ - Exceptional | | 20 145.00 | | |
| |
| 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 | 138 317.00 | 138 317.00 | | 138 317.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 136 832.00 | 4 136 832.00 | | 4 136 832.00 |
UX Other trade receivables | 783 899.00 | | | 783 899.00 |
VG Loans with a maturity of up to one year at origin | 1 771.00 | 1 771.00 | | 1 771.00 |
VH Loans with a maturity of more than one year at origin | 2 295 653.00 | 151 497.00 | 587 121.00 | 2 295 653.00 |
VJ Loans taken out during the year | 1 525 791.00 | | | 1 525 791.00 |
VK Loans repaid during the year | 51 369.00 | | | 51 369.00 |
VP Miscellaneous | 1 322 691.00 | | | 1 322 691.00 |
VQ Other Taxes, Duties, and Similar Debts | 102 476.00 | 102 476.00 | | 102 476.00 |
VS Prepaid expenses | 269.00 | | | 269.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 106 859.00 | 2 106 859.00 | | 2 106 859.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 675 049.00 | 4 530 893.00 | 587 121.00 | 6 675 049.00 |
