| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 340.00 | 6 100.00 | 240.00 | 6 340.00 |
AH Goodwill | 60 980.00 | | 60 980.00 | 60 980.00 |
AR Technical installations, industrial equipment and tools | 194 933.00 | 153 501.00 | 41 432.00 | 194 933.00 |
AT Other tangible assets | 237 457.00 | 194 362.00 | 43 095.00 | 237 457.00 |
BH Other financial assets | 400.00 | | 400.00 | 400.00 |
BJ TOTAL (I) | 500 110.00 | 353 963.00 | 146 147.00 | 500 110.00 |
BX Customers and related accounts | 23 965.00 | 22 409.00 | 1 556.00 | 23 965.00 |
BZ Other receivables | 1 820 305.00 | | 1 820 305.00 | 1 820 305.00 |
CF Cash and cash equivalents | 75 692.00 | | 75 692.00 | 75 692.00 |
CH Prepaid expenses | 8 866.00 | | 8 866.00 | 8 866.00 |
CJ TOTAL (II) | 1 928 829.00 | 22 409.00 | 1 906 420.00 | 1 928 829.00 |
CO Grand total (0 to V) | 2 428 939.00 | 376 372.00 | 2 052 566.00 | 2 428 939.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 455 688.00 | 455 688.00 | | 455 688.00 |
DH Retained earnings | 229 447.00 | -47 496.00 | | 229 447.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 221 425.00 | 276 943.00 | | 221 425.00 |
DL TOTAL (I) | 914 945.00 | 693 520.00 | | 914 945.00 |
DP Provisions for Risks | 76 832.00 | 30 000.00 | | 76 832.00 |
DR TOTAL (IV) | 76 832.00 | 30 000.00 | | 76 832.00 |
DV Miscellaneous Loans and Financial Debts (4) | 113 888.00 | 102 747.00 | | 113 888.00 |
DX Trade payables and related accounts | 254 094.00 | 205 988.00 | | 254 094.00 |
DY Tax and social security liabilities | 319 241.00 | 239 496.00 | | 319 241.00 |
EA Other liabilities | 18 210.00 | 10 147.00 | | 18 210.00 |
EB Prepaid income (2) | 355 356.00 | 316 813.00 | | 355 356.00 |
EC TOTAL (IV) | 1 060 789.00 | 875 191.00 | | 1 060 789.00 |
EE Grand total (I to V) | 2 052 566.00 | 1 598 711.00 | | 2 052 566.00 |
EG Accrued income and payables due within one year | 1 060 789.00 | 875 191.00 | | 1 060 789.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 993 346.00 | | 1 993 346.00 | 1 993 346.00 |
FJ Net sales | 1 993 346.00 | | 1 993 346.00 | 1 993 346.00 |
FO Operating subsidies | | | 728 353.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 484.00 | |
FQ Other income | | | 24 457.00 | |
FR Total operating income (I) | | | 2 749 639.00 | |
FW Other purchases and external expenses | | | 1 027 751.00 | |
FX Taxes, duties, and similar payments | | | 51 234.00 | |
FY Salaries and Wages | | | 921 905.00 | |
FZ Social Security Contributions | | | 328 279.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 44 285.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 46 832.00 | |
GE Other Expenses | | | 48 300.00 | |
GF Total Operating Expenses (II) | | | 2 468 586.00 | |
GG - OPERATING RESULT (I - II) | | | 281 053.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 7 258.00 | |
GP Total financial income (V) | | | 7 258.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 7 258.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 288 312.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 12 817.00 | 96 370.00 | | 12 817.00 |
HD Total exceptional income (VII) | 12 817.00 | 96 370.00 | | 12 817.00 |
HE Exceptional expenses on management operations | 1 112.00 | 2 797.00 | | 1 112.00 |
HH Total exceptional expenses (VIII) | 1 112.00 | 2 797.00 | | 1 112.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 11 705.00 | 93 573.00 | | 11 705.00 |
HJ Employee participation in company results | 40 580.00 | 9 633.00 | | 40 580.00 |
HK Income tax | 38 012.00 | -20 027.00 | | 38 012.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 769 714.00 | 2 618 473.00 | | 2 769 714.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 548 290.00 | 2 341 530.00 | | 2 548 290.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 221 425.00 | 276 943.00 | | 221 425.00 |
| |
| 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 | 486 848.00 | | | 486 848.00 |
I3 DECREASES Total Financial Fixed Assets | | | 400.00 | |
I4 DECREASES Grand Total | | | 500 110.00 | |
IO DECREASES Total including other intangible assets | | | 6 340.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 432 390.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 755.00 | | | 5 755.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 420 113.00 | | | 420 113.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 309 678.00 | 44 285.00 | | 309 678.00 |
PE DEPRECIATION Total including other intangible assets | 5 755.00 | 345.00 | | 5 755.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 303 923.00 | 43 940.00 | | 303 923.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 30 000.00 | 46 832.00 | | 30 000.00 |
7C Grand total | 30 000.00 | 46 832.00 | | 30 000.00 |
UE of which provisions and reversals: - Operating | | 46 832.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 113 888.00 | 113 888.00 | | 113 888.00 |
8B Suppliers and Related Accounts | 254 094.00 | 254 094.00 | | 254 094.00 |
8K Other liabilities (including liabilities related to repo transactions) | 18 210.00 | 18 210.00 | | 18 210.00 |
8L Deferred income | 355 356.00 | 355 356.00 | | 355 356.00 |
UT Other financial assets | 400.00 | | | 400.00 |
UX Other trade receivables | 23 965.00 | | | 23 965.00 |
VP Miscellaneous | 1 820 305.00 | | | 1 820 305.00 |
VQ Other Taxes, Duties, and Similar Debts | 319 241.00 | 319 241.00 | | 319 241.00 |
VS Prepaid expenses | 8 866.00 | | | 8 866.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 853 537.00 | 1 853 137.00 | 400.00 | 1 853 537.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 060 789.00 | 1 060 789.00 | | 1 060 789.00 |
