| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 818.00 | 818.00 | | 818.00 |
AH Goodwill | 163 237.00 | | 163 237.00 | 163 237.00 |
AT Other tangible assets | 61 314.00 | 48 177.00 | 13 136.00 | 61 314.00 |
BH Other financial assets | 482.00 | | 482.00 | 482.00 |
BJ TOTAL (I) | 226 314.00 | 48 995.00 | 177 319.00 | 226 314.00 |
BV Advances and down payments on orders | 622.00 | | 622.00 | 622.00 |
BX Customers and related accounts | 46 228.00 | | 46 228.00 | 46 228.00 |
BZ Other receivables | 10 772.00 | | 10 772.00 | 10 772.00 |
CF Cash and cash equivalents | 63 351.00 | | 63 351.00 | 63 351.00 |
CH Prepaid expenses | 183.00 | | 183.00 | 183.00 |
CJ TOTAL (II) | 121 156.00 | | 121 156.00 | 121 156.00 |
CO Grand total (0 to V) | 347 470.00 | 48 995.00 | 298 475.00 | 347 470.00 |
CP Shares due in less than one year | 482.00 | | | 482.00 |
CU Other investments | 464.00 | | 464.00 | 464.00 |
| |
| 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) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 174 595.00 | 169 075.00 | | 174 595.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 311.00 | 5 520.00 | | 6 311.00 |
DL TOTAL (I) | 189 669.00 | 183 358.00 | | 189 669.00 |
DU Loans and Debts from Credit Institutions (3) | 2 303.00 | 7 740.00 | | 2 303.00 |
DV Miscellaneous Loans and Financial Debts (4) | 37.00 | 72.00 | | 37.00 |
DX Trade payables and related accounts | 4 248.00 | 2 656.00 | | 4 248.00 |
DY Tax and social security liabilities | 47 421.00 | 52 222.00 | | 47 421.00 |
EA Other liabilities | 1 942.00 | 487.00 | | 1 942.00 |
EB Prepaid income (2) | 52 855.00 | 52 855.00 | | 52 855.00 |
EC TOTAL (IV) | 108 806.00 | 116 032.00 | | 108 806.00 |
EE Grand total (I to V) | 298 475.00 | 299 389.00 | | 298 475.00 |
EG Accrued income and payables due within one year | 108 806.00 | 113 729.00 | | 108 806.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 23.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 473 382.00 | | 473 382.00 | 473 382.00 |
FJ Net sales | 473 382.00 | | 473 382.00 | 473 382.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 350.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 478 736.00 | |
FW Other purchases and external expenses | | | 127 205.00 | |
FX Taxes, duties, and similar payments | | | 15 897.00 | |
FY Salaries and Wages | | | 236 509.00 | |
FZ Social Security Contributions | | | 81 002.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 785.00 | |
GE Other Expenses | | | 25.00 | |
GF Total Operating Expenses (II) | | | 468 423.00 | |
GG - OPERATING RESULT (I - II) | | | 10 314.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 8.00 | |
GP Total financial income (V) | | | 8.00 | |
GR Interest and similar expenses | | | 160.00 | |
GU Total financial expenses (VI) | | | 160.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -153.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 161.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 5 350.00 | 4 260.00 | | 5 350.00 |
A2 TOTAL ASSETS | 5 486.00 | 5 503.00 | | 5 486.00 |
HE Exceptional expenses on management operations | 2 668.00 | 3 425.00 | | 2 668.00 |
HH Total exceptional expenses (VIII) | 2 668.00 | 3 425.00 | | 2 668.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 668.00 | -3 425.00 | | -2 668.00 |
HK Income tax | 1 182.00 | 1 064.00 | | 1 182.00 |
HL TOTAL REVENUE (I + III + V + VII) | 478 744.00 | 463 895.00 | | 478 744.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 472 433.00 | 458 375.00 | | 472 433.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 311.00 | 5 520.00 | | 6 311.00 |
| |
| 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 | 224 143.00 | | 3 470.00 | 224 143.00 |
I3 DECREASES Total Financial Fixed Assets | | | 946.00 | |
I4 DECREASES Grand Total | | 1 298.00 | 226 314.00 | |
IO DECREASES Total including other intangible assets | | | 164 054.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 298.00 | 61 314.00 | |
KD ACQUISITIONS Total including other intangible assets | 164 054.00 | | | 164 054.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 59 142.00 | | 3 470.00 | 59 142.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 946.00 | | | 946.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 42 508.00 | 7 785.00 | 1 298.00 | 42 508.00 |
PE DEPRECIATION Total including other intangible assets | 818.00 | | | 818.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 41 691.00 | 7 785.00 | 1 298.00 | 41 691.00 |
| |
| 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 | 4 248.00 | 4 248.00 | | 4 248.00 |
8C Staff and Related Accounts | 17 719.00 | 17 719.00 | | 17 719.00 |
8D Social Security and Other Social Organizations | 14 797.00 | 14 797.00 | | 14 797.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 942.00 | 1 942.00 | | 1 942.00 |
8L Deferred income | 52 855.00 | 52 855.00 | | 52 855.00 |
UT Other financial assets | 482.00 | 482.00 | | 482.00 |
UX Other trade receivables | 46 228.00 | | | 46 228.00 |
VB VAT | 311.00 | | | 311.00 |
VG Loans with a maturity of up to one year at origin | 2 303.00 | 2 303.00 | | 2 303.00 |
VI Group and Associates | 37.00 | 37.00 | | 37.00 |
VK Loans repaid during the year | 5 414.00 | | | 5 414.00 |
VM Income taxes | 10 461.00 | | | 10 461.00 |
VS Prepaid expenses | 183.00 | | | 183.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 57 665.00 | 57 665.00 | | 57 665.00 |
VW VAT | 14 906.00 | 14 906.00 | | 14 906.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 108 806.00 | 108 806.00 | | 108 806.00 |
