| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 889.00 | 2 889.00 | | 2 889.00 |
AT Other tangible assets | 212 005.00 | 18 576.00 | 193 430.00 | 212 005.00 |
BH Other financial assets | 303.00 | | 303.00 | 303.00 |
BJ TOTAL (I) | 1 796 647.00 | 21 465.00 | 1 775 183.00 | 1 796 647.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 12 156.00 | | 12 156.00 | 12 156.00 |
BZ Other receivables | 1 664 128.00 | | 1 664 128.00 | 1 664 128.00 |
CF Cash and cash equivalents | 101 942.00 | | 101 942.00 | 101 942.00 |
CH Prepaid expenses | 657.00 | | 657.00 | 657.00 |
CJ TOTAL (II) | 1 778 883.00 | | 1 778 883.00 | 1 778 883.00 |
CO Grand total (0 to V) | 3 575 530.00 | 21 465.00 | 3 554 066.00 | 3 575 530.00 |
CU Other investments | 1 581 450.00 | | 1 581 450.00 | 1 581 450.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 349 460.00 | 1 349 460.00 | | 1 349 460.00 |
DD Legal reserve (1) | 134 946.00 | 134 946.00 | | 134 946.00 |
DG Other reserves | 1 303 428.00 | 882 285.00 | | 1 303 428.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 508 535.00 | 556 090.00 | | 508 535.00 |
DK Regulated provisions | 9 145.00 | 9 108.00 | | 9 145.00 |
DL TOTAL (I) | 3 305 515.00 | 2 931 888.00 | | 3 305 515.00 |
DU Loans and Debts from Credit Institutions (3) | 169.00 | 126.00 | | 169.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 242.00 | 41 716.00 | | 13 242.00 |
DX Trade payables and related accounts | 10 134.00 | 11 870.00 | | 10 134.00 |
DY Tax and social security liabilities | 215 295.00 | 91 502.00 | | 215 295.00 |
DZ Fixed asset liabilities and related accounts | 9 600.00 | 69 200.00 | | 9 600.00 |
EA Other liabilities | 111.00 | | | 111.00 |
EC TOTAL (IV) | 248 551.00 | 214 414.00 | | 248 551.00 |
EE Grand total (I to V) | 3 554 066.00 | 3 146 302.00 | | 3 554 066.00 |
EG Accrued income and payables due within one year | 248 551.00 | 214 414.00 | | 248 551.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 468 000.00 | | 468 000.00 | 468 000.00 |
FJ Net sales | 468 000.00 | | 468 000.00 | 468 000.00 |
FO Operating subsidies | | | 185.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 396.00 | |
FQ Other income | | | 116.00 | |
FR Total operating income (I) | | | 471 697.00 | |
FW Other purchases and external expenses | | | 102 946.00 | |
FX Taxes, duties, and similar payments | | | 18 975.00 | |
FY Salaries and Wages | | | 247 761.00 | |
FZ Social Security Contributions | | | 83 919.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 967.00 | |
GE Other Expenses | | | 33.00 | |
GF Total Operating Expenses (II) | | | 459 602.00 | |
GG - OPERATING RESULT (I - II) | | | 12 095.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 645 116.00 | |
GP Total financial income (V) | | | 645 116.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 645 116.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 657 211.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 396.00 | 2 196.00 | | 3 396.00 |
HA Exceptional income from management transactions | 3 959.00 | | | 3 959.00 |
HB Exceptional income from capital transactions | 85 839.00 | | | 85 839.00 |
HD Total exceptional income (VII) | 89 798.00 | | | 89 798.00 |
HE Exceptional expenses on management operations | 4 910.00 | 644.00 | | 4 910.00 |
HF Exceptional expenses on capital transactions | 26 923.00 | | | 26 923.00 |
HG Exceptional depreciation and provisions | 38.00 | 75.00 | | 38.00 |
HH Total exceptional expenses (VIII) | 31 871.00 | 720.00 | | 31 871.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 57 928.00 | -720.00 | | 57 928.00 |
HK Income tax | 206 603.00 | 55 039.00 | | 206 603.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 206 611.00 | 1 050 605.00 | | 1 206 611.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 698 075.00 | 494 516.00 | | 698 075.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 508 535.00 | 556 090.00 | | 508 535.00 |
HP References: Equipment leasing | 7 522.00 | 7 524.00 | | 7 522.00 |
| |
| 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 | 1 604 986.00 | | 218 778.00 | 1 604 986.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 581 753.00 | |
I4 DECREASES Grand Total | | 27 116.00 | 1 796 647.00 | |
IO DECREASES Total including other intangible assets | | | 2 889.00 | |
IY DECREASES Total Tangible Fixed Assets | | 27 116.00 | 212 005.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 889.00 | | | 2 889.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 20 344.00 | | 218 778.00 | 20 344.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 581 753.00 | | | 1 581 753.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 691.00 | 5 967.00 | 194.00 | 15 691.00 |
PE DEPRECIATION Total including other intangible assets | 2 889.00 | | | 2 889.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 802.00 | 5 967.00 | 194.00 | 12 802.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 9 108.00 | 38.00 | | 9 108.00 |
7C Grand total | 9 108.00 | 38.00 | | 9 108.00 |
UJ - Exceptional | | 38.00 | | |
| |
| 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 | 10 134.00 | 10 134.00 | | 10 134.00 |
8D Social Security and Other Social Organizations | 36 914.00 | 36 914.00 | | 36 914.00 |
8E Income Taxes | 152 593.00 | 152 593.00 | | 152 593.00 |
8J Fixed Asset Liabilities and Related Accounts | 9 600.00 | 9 600.00 | | 9 600.00 |
8K Other liabilities (including liabilities related to repo transactions) | 111.00 | 111.00 | | 111.00 |
UT Other financial assets | 303.00 | | | 303.00 |
UX Other trade receivables | 12 156.00 | | | 12 156.00 |
VB VAT | 11 858.00 | | | 11 858.00 |
VC Group and associates | 1 640 087.00 | | | 1 640 087.00 |
VG Loans with a maturity of up to one year at origin | 169.00 | 169.00 | | 169.00 |
VI Group and Associates | 13 242.00 | 13 242.00 | | 13 242.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 822.00 | 1 822.00 | | 1 822.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 12 183.00 | | | 12 183.00 |
VS Prepaid expenses | 657.00 | | | 657.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 677 244.00 | 1 676 941.00 | 303.00 | 1 677 244.00 |
VW VAT | 23 965.00 | 23 965.00 | | 23 965.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 248 551.00 | 248 551.00 | | 248 551.00 |
