| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 48 853.00 | 48 853.00 | | 48 853.00 |
BJ TOTAL (I) | 49 684.00 | 49 684.00 | | 49 684.00 |
BZ Other receivables | 117 241.00 | | 117 241.00 | 117 241.00 |
CD Marketable securities | 5 659 230.00 | 141 660.00 | 5 517 570.00 | 5 659 230.00 |
CF Cash and cash equivalents | 638 745.00 | | 638 745.00 | 638 745.00 |
CJ TOTAL (II) | 6 415 216.00 | 141 660.00 | 6 273 556.00 | 6 415 216.00 |
CO Grand total (0 to V) | 6 464 900.00 | 191 344.00 | 6 273 556.00 | 6 464 900.00 |
CX Development or Research and Development Expenses | 831.00 | 831.00 | | 831.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 073 000.00 | 3 073 000.00 | | 3 073 000.00 |
DD Legal reserve (1) | 140 807.00 | 123 226.00 | | 140 807.00 |
DE Statutory or contractual reserves | 2 674 808.00 | 2 340 768.00 | | 2 674 808.00 |
DF Regulated reserves (1) | 32 640.00 | 32 640.00 | | 32 640.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 330 782.00 | 351 621.00 | | 330 782.00 |
DL TOTAL (I) | 6 252 037.00 | 5 921 255.00 | | 6 252 037.00 |
DW Advances and down payments received on current orders | 5 282.00 | 5 176.00 | | 5 282.00 |
DX Trade payables and related accounts | 261.00 | 22 093.00 | | 261.00 |
DY Tax and social security liabilities | 15 976.00 | 16 015.00 | | 15 976.00 |
EC TOTAL (IV) | 21 519.00 | 43 284.00 | | 21 519.00 |
EE Grand total (I to V) | 6 273 556.00 | 5 964 539.00 | | 6 273 556.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 996 907.00 | |
FJ Net sales | | | 996 907.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 150.00 | |
FR Total operating income (I) | | | 999 057.00 | |
FW Other purchases and external expenses | | | 554 637.00 | |
FX Taxes, duties, and similar payments | | | 1 513.00 | |
GF Total Operating Expenses (II) | | | 556 150.00 | |
GG - OPERATING RESULT (I - II) | | | 442 907.00 | |
GL Other interest and similar income | | | 109 402.00 | |
GM Reversals of provisions and transfers of expenses | | | 140 988.00 | |
GO Net income from sales of marketable securities | | | 4 889.00 | |
GP Total financial income (V) | | | 255 279.00 | |
GQ Financial allocations to depreciation and provisions | | | 141 660.00 | |
GR Interest and similar expenses | | | 1 596.00 | |
GT Net expenses on sales of marketable securities | | | 84 862.00 | |
GU Total financial expenses (VI) | | | 228 118.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 27 161.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 470 068.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 290.00 | | |
HD Total exceptional income (VII) | | 290.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 290.00 | | |
HK Income tax | 139 286.00 | 157 722.00 | | 139 286.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 254 336.00 | 1 264 015.00 | | 1 254 336.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 923 554.00 | 912 394.00 | | 923 554.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 330 782.00 | 351 621.00 | | 330 782.00 |
| |
| 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 | 5 282.00 | 5 282.00 | | 5 282.00 |
8K Other liabilities (including liabilities related to repo transactions) | 15 976.00 | 15 976.00 | | 15 976.00 |
VP Miscellaneous | 117 241.00 | | | 117 241.00 |
VQ Other Taxes, Duties, and Similar Debts | 261.00 | 261.00 | | 261.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 117 241.00 | 117 241.00 | | 117 241.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 519.00 | 21 519.00 | | 21 519.00 |
