| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 31 167.00 | 31 167.00 | | 31 167.00 |
AH Goodwill | 305 567.00 | | 305 567.00 | 305 567.00 |
AP Buildings | 278 298.00 | 230 838.00 | 47 461.00 | 278 298.00 |
AT Other tangible assets | 206 881.00 | 154 873.00 | 52 009.00 | 206 881.00 |
BD Other fixed assets | 2 683.00 | | 2 683.00 | 2 683.00 |
BH Other financial assets | 26 135.00 | | 26 135.00 | 26 135.00 |
BJ TOTAL (I) | 855 737.00 | 416 877.00 | 438 860.00 | 855 737.00 |
BX Customers and related accounts | 17 731.00 | 1 461.00 | 16 270.00 | 17 731.00 |
BZ Other receivables | 52 108.00 | | 52 108.00 | 52 108.00 |
CF Cash and cash equivalents | 2 322 389.00 | | 2 322 389.00 | 2 322 389.00 |
CH Prepaid expenses | 25 814.00 | | 25 814.00 | 25 814.00 |
CJ TOTAL (II) | 2 418 041.00 | 1 461.00 | 2 416 580.00 | 2 418 041.00 |
CO Grand total (0 to V) | 3 273 778.00 | 418 337.00 | 2 855 440.00 | 3 273 778.00 |
CP Shares due in less than one year | 535.00 | | | 535.00 |
CU Other investments | 5 005.00 | | 5 005.00 | 5 005.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 95 280.00 | 95 280.00 | | 95 280.00 |
DB Share, merger, contribution premiums, etc. | 155 110.00 | 155 110.00 | | 155 110.00 |
DD Legal reserve (1) | 9 528.00 | 9 528.00 | | 9 528.00 |
DG Other reserves | 28 133.00 | 15 066.00 | | 28 133.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 305 067.00 | 263 067.00 | | 305 067.00 |
DL TOTAL (I) | 593 118.00 | 538 051.00 | | 593 118.00 |
DU Loans and Debts from Credit Institutions (3) | 75.00 | | | 75.00 |
DX Trade payables and related accounts | 92 806.00 | 93 691.00 | | 92 806.00 |
DY Tax and social security liabilities | 157 813.00 | 151 979.00 | | 157 813.00 |
EA Other liabilities | 2 011 629.00 | 1 931 766.00 | | 2 011 629.00 |
EC TOTAL (IV) | 2 262 323.00 | 2 177 436.00 | | 2 262 323.00 |
EE Grand total (I to V) | 2 855 440.00 | 2 715 487.00 | | 2 855 440.00 |
EG Accrued income and payables due within one year | 2 262 323.00 | 2 177 436.00 | | 2 262 323.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 75.00 | | | 75.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 921 463.00 | | 1 921 463.00 | 1 921 463.00 |
FJ Net sales | 1 921 463.00 | | 1 921 463.00 | 1 921 463.00 |
FO Operating subsidies | | | 6 389.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 000.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 1 928 862.00 | |
FW Other purchases and external expenses | | | 523 804.00 | |
FX Taxes, duties, and similar payments | | | 31 709.00 | |
FY Salaries and Wages | | | 672 890.00 | |
FZ Social Security Contributions | | | 268 912.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 33 758.00 | |
GE Other Expenses | | | 4 554.00 | |
GF Total Operating Expenses (II) | | | 1 535 627.00 | |
GG - OPERATING RESULT (I - II) | | | 393 235.00 | |
GL Other interest and similar income | | | 1 251.00 | |
GP Total financial income (V) | | | 1 251.00 | |
GR Interest and similar expenses | | | 310.00 | |
GU Total financial expenses (VI) | | | 310.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 941.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 394 176.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 17.00 | 121.00 | | 17.00 |
HF Exceptional expenses on capital transactions | | 3 288.00 | | |
HH Total exceptional expenses (VIII) | 17.00 | 3 409.00 | | 17.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -17.00 | -3 409.00 | | -17.00 |
HK Income tax | 89 092.00 | 81 891.00 | | 89 092.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 930 113.00 | 1 816 815.00 | | 1 930 113.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 625 046.00 | 1 553 748.00 | | 1 625 046.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 305 067.00 | 263 067.00 | | 305 067.00 |
| |
| 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 | 842 597.00 | | 13 140.00 | 842 597.00 |
I3 DECREASES Total Financial Fixed Assets | | | 33 823.00 | |
I4 DECREASES Grand Total | | | 855 737.00 | |
IO DECREASES Total including other intangible assets | | | 336 734.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 485 180.00 | |
KD ACQUISITIONS Total including other intangible assets | 336 734.00 | | | 336 734.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 477 070.00 | | 8 110.00 | 477 070.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 28 793.00 | | 5 030.00 | 28 793.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 383 119.00 | 33 758.00 | | 383 119.00 |
PE DEPRECIATION Total including other intangible assets | 31 167.00 | | | 31 167.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 351 952.00 | 33 758.00 | | 351 952.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 1 461.00 | | | 1 461.00 |
7B Total provisions for depreciation | 1 461.00 | | | 1 461.00 |
7C Grand total | 1 461.00 | | | 1 461.00 |
| |
| 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 | 92 806.00 | 92 806.00 | | 92 806.00 |
8C Staff and Related Accounts | 37 054.00 | 37 054.00 | | 37 054.00 |
8D Social Security and Other Social Organizations | 76 257.00 | 76 257.00 | | 76 257.00 |
8E Income Taxes | 12 526.00 | 12 526.00 | | 12 526.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 011 629.00 | 2 011 629.00 | | 2 011 629.00 |
UT Other financial assets | 26 135.00 | 535.00 | | 26 135.00 |
UX Other trade receivables | 16 270.00 | | | 16 270.00 |
VA Doubtful or disputed receivables | 1 461.00 | | | 1 461.00 |
VB VAT | 5 410.00 | | | 5 410.00 |
VG Loans with a maturity of up to one year at origin | 75.00 | 75.00 | | 75.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 235.00 | 5 235.00 | | 5 235.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 46 697.00 | | | 46 697.00 |
VS Prepaid expenses | 25 814.00 | | | 25 814.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 121 787.00 | 96 187.00 | 25 600.00 | 121 787.00 |
VW VAT | 26 741.00 | 26 741.00 | | 26 741.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 262 323.00 | 2 262 323.00 | | 2 262 323.00 |
