| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 604 418.00 | 356 455.00 | 247 963.00 | 604 418.00 |
AT Other tangible assets | 188 823.00 | 119 882.00 | 68 941.00 | 188 823.00 |
BD Other fixed assets | 10.00 | | 10.00 | 10.00 |
BJ TOTAL (I) | 1 543 252.00 | 476 337.00 | 1 066 915.00 | 1 543 252.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 2 011 570.00 | | 2 011 570.00 | 2 011 570.00 |
BZ Other receivables | 1 112 727.00 | | 1 112 727.00 | 1 112 727.00 |
CF Cash and cash equivalents | 13 911 343.00 | | 13 911 343.00 | 13 911 343.00 |
CH Prepaid expenses | 9 394.00 | | 9 394.00 | 9 394.00 |
CJ TOTAL (II) | 17 045 034.00 | | 17 045 034.00 | 17 045 034.00 |
CO Grand total (0 to V) | 18 588 286.00 | 476 337.00 | 18 111 949.00 | 18 588 286.00 |
CU Other investments | 750 001.00 | | 750 001.00 | 750 001.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 1 295 310.00 | 1 295 310.00 | | 1 295 310.00 |
DH Retained earnings | 12 018 661.00 | 11 280 879.00 | | 12 018 661.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 670 496.00 | 2 134 282.00 | | 2 670 496.00 |
DL TOTAL (I) | 16 094 467.00 | 14 820 471.00 | | 16 094 467.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 361 372.00 | 1 089 238.00 | | 1 361 372.00 |
DX Trade payables and related accounts | 649 812.00 | 1 348 150.00 | | 649 812.00 |
DY Tax and social security liabilities | 4 638.00 | 18 219.00 | | 4 638.00 |
EA Other liabilities | 1 660.00 | 236.00 | | 1 660.00 |
EC TOTAL (IV) | 2 017 482.00 | 2 455 843.00 | | 2 017 482.00 |
EE Grand total (I to V) | 18 111 949.00 | 17 276 314.00 | | 18 111 949.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 8 242 100.00 | 8 242 100.00 | |
FJ Net sales | | 8 242 100.00 | 8 242 100.00 | |
FR Total operating income (I) | | | 8 242 100.00 | |
FW Other purchases and external expenses | | | 3 907 202.00 | |
FX Taxes, duties, and similar payments | | | 79 553.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 206 990.00 | |
GE Other Expenses | | | 15 769.00 | |
GF Total Operating Expenses (II) | | | 4 209 614.00 | |
GG - OPERATING RESULT (I - II) | | | 4 032 588.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 6 750.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 6 750.00 | |
GT Net expenses on sales of marketable securities | | | 3 039.00 | |
GU Total financial expenses (VI) | | | 3 039.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 711.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 038 297.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 5 634.00 | | | 5 634.00 |
HD Total exceptional income (VII) | 5 634.00 | | | 5 634.00 |
HF Exceptional expenses on capital transactions | 10 064.00 | | | 10 064.00 |
HH Total exceptional expenses (VIII) | 10 064.00 | | | 10 064.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 428.00 | | | -4 428.00 |
HK Income tax | 1 361 372.00 | 1 089 238.00 | | 1 361 372.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 254 484.00 | 7 838 471.00 | | 8 254 484.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 683 988.00 | 5 704 188.00 | | 5 683 988.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 670 486.00 | 2 134 282.00 | | 2 670 486.00 |
| |
| 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 | 1 530 688.00 | | 82 720.00 | 1 530 688.00 |
I3 DECREASES Total Financial Fixed Assets | | | 750 011.00 | |
I4 DECREASES Grand Total | | 70 158.00 | 1 543 252.00 | |
IO DECREASES Total including other intangible assets | | | 604 418.00 | |
IY DECREASES Total Tangible Fixed Assets | | 70 156.00 | 188 823.00 | |
KD ACQUISITIONS Total including other intangible assets | 521 708.00 | | 82 710.00 | 521 708.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 258 979.00 | | | 258 979.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 750 001.00 | | 10.00 | 750 001.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 329 440.00 | 206 990.00 | 60 092.00 | 329 440.00 |
PE DEPRECIATION Total including other intangible assets | 176 891.00 | 179 564.00 | | 176 891.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 152 548.00 | 27 426.00 | 60 092.00 | 152 548.00 |
| |
| 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 | 649 812.00 | 649 812.00 | | 649 812.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 660.00 | 1 660.00 | | 1 660.00 |
UX Other trade receivables | 2 011 570.00 | | | 2 011 570.00 |
VC Group and associates | 1 109 261.00 | | | 1 109 261.00 |
VI Group and Associates | 1 361 372.00 | 1 361 372.00 | | 1 361 372.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 638.00 | 4 638.00 | | 4 638.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 466.00 | | | 3 466.00 |
VS Prepaid expenses | 9 394.00 | | | 9 394.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 133 691.00 | 3 133 691.00 | | 3 133 691.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 017 482.00 | 2 017 482.00 | | 2 017 482.00 |
