| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 105 704.00 | 80 410.00 | 25 294.00 | 105 704.00 |
AJ Other Intangible Assets | 60 906.00 | 60 906.00 | | 60 906.00 |
AT Other tangible assets | 854 812.00 | 579 044.00 | 275 769.00 | 854 812.00 |
BH Other financial assets | 129 835.00 | | 129 835.00 | 129 835.00 |
BJ TOTAL (I) | 1 171 258.00 | 720 360.00 | 450 898.00 | 1 171 258.00 |
BX Customers and related accounts | 4 454 145.00 | | 4 454 145.00 | 4 454 145.00 |
BZ Other receivables | 983 902.00 | | 983 902.00 | 983 902.00 |
CD Marketable securities | 6 585 739.00 | 15.00 | 6 585 724.00 | 6 585 739.00 |
CF Cash and cash equivalents | 17 427 319.00 | | 17 427 319.00 | 17 427 319.00 |
CH Prepaid expenses | 370 261.00 | | 370 261.00 | 370 261.00 |
CJ TOTAL (II) | 29 821 366.00 | 15.00 | 29 821 351.00 | 29 821 366.00 |
CO Grand total (0 to V) | 30 992 624.00 | 720 375.00 | 30 272 249.00 | 30 992 624.00 |
CU Other investments | 20 000.00 | | 20 000.00 | 20 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 454 800.00 | 1 454 800.00 | | 1 454 800.00 |
DB Share, merger, contribution premiums, etc. | 1 014 375.00 | 1 014 375.00 | | 1 014 375.00 |
DD Legal reserve (1) | 145 480.00 | 145 480.00 | | 145 480.00 |
DG Other reserves | 2 130 000.00 | 2 130 000.00 | | 2 130 000.00 |
DH Retained earnings | 5 957 732.00 | 1 229 975.00 | | 5 957 732.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 040 021.00 | 4 727 756.00 | | 7 040 021.00 |
DL TOTAL (I) | 17 742 407.00 | 10 702 387.00 | | 17 742 407.00 |
DP Provisions for Risks | 85 000.00 | 2 045 947.00 | | 85 000.00 |
DQ Provisions for Expenses | 376 007.00 | 325 195.00 | | 376 007.00 |
DR TOTAL (IV) | 461 007.00 | 2 371 142.00 | | 461 007.00 |
DX Trade payables and related accounts | 3 368 823.00 | 4 044 867.00 | | 3 368 823.00 |
DY Tax and social security liabilities | 8 694 012.00 | 7 249 898.00 | | 8 694 012.00 |
EA Other liabilities | 6 000.00 | 6 000.00 | | 6 000.00 |
EC TOTAL (IV) | 12 068 835.00 | 11 300 765.00 | | 12 068 835.00 |
EE Grand total (I to V) | 30 272 249.00 | 24 374 294.00 | | 30 272 249.00 |
EG Accrued income and payables due within one year | 12 068 835.00 | 11 300 765.00 | | 12 068 835.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 23 835 919.00 | | 23 835 919.00 | 23 835 919.00 |
FJ Net sales | 23 835 919.00 | | 23 835 919.00 | 23 835 919.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 582 755.00 | |
FQ Other income | | | 88.00 | |
FR Total operating income (I) | | | 24 418 762.00 | |
FW Other purchases and external expenses | | | 8 589 683.00 | |
FX Taxes, duties, and similar payments | | | 935 786.00 | |
FY Salaries and Wages | | | 3 517 306.00 | |
FZ Social Security Contributions | | | 1 804 916.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 206 507.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 1 929.00 | |
GE Other Expenses | | | 3 547.00 | |
GF Total Operating Expenses (II) | | | 15 059 673.00 | |
GG - OPERATING RESULT (I - II) | | | 9 359 090.00 | |
GL Other interest and similar income | | | 184 816.00 | |
GN Positive exchange differences | | | 2 011.00 | |
GO Net income from sales of marketable securities | | | 7 206.00 | |
GP Total financial income (V) | | | 194 033.00 | |
GQ Financial allocations to depreciation and provisions | | | 15.00 | |
GS Negative differences of foreign exchange | | | 463.00 | |
GU Total financial expenses (VI) | | | 478.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 193 555.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 552 645.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 3 131.00 | | |
HC Reversals of provisions and transfers of expenses | 1 960 947.00 | | | 1 960 947.00 |
HD Total exceptional income (VII) | 1 960 947.00 | 3 131.00 | | 1 960 947.00 |
HE Exceptional expenses on management operations | 33 787.00 | 489 918.00 | | 33 787.00 |
HH Total exceptional expenses (VIII) | 33 787.00 | 489 918.00 | | 33 787.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 927 160.00 | -486 787.00 | | 1 927 160.00 |
HJ Employee participation in company results | 697 303.00 | 645 044.00 | | 697 303.00 |
HK Income tax | 3 742 481.00 | 2 464 397.00 | | 3 742 481.00 |
HL TOTAL REVENUE (I + III + V + VII) | 26 573 743.00 | 20 482 337.00 | | 26 573 743.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 533 722.00 | 15 754 581.00 | | 19 533 722.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 040 021.00 | 4 727 756.00 | | 7 040 021.00 |
| |
| 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 | 1 501 609.00 | | | 1 501 609.00 |
I3 DECREASES Total Financial Fixed Assets | | | 149 835.00 | |
I4 DECREASES Grand Total | | | 1 171 258.00 | |
IO DECREASES Total including other intangible assets | | | 166 610.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 854 812.00 | |
KD ACQUISITIONS Total including other intangible assets | 496 961.00 | | | 496 961.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 854 812.00 | | | 854 812.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 149 835.00 | | | 149 835.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 919 460.00 | 206 507.00 | 405 606.00 | 919 460.00 |
PE DEPRECIATION Total including other intangible assets | 472 409.00 | 74 514.00 | 405 606.00 | 472 409.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 447 051.00 | 131 992.00 | | 447 051.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
4X Provisions for pensions and similar obligations | | | | |
5F Provisions for renewal of Fixed assets | | | | |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 2 371 142.00 | 50 812.00 | 1 960 947.00 | 2 371 142.00 |
7C Grand total | 2 371 142.00 | 50 812.00 | 1 960 947.00 | 2 371 142.00 |
UE of which provisions and reversals: - Operating | | 1 929.00 | | |
UJ - Exceptional | | 48 883.00 | 1 960 947.00 | |
| |
| 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 | 3 368 823.00 | 3 368 823.00 | | 3 368 823.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 000.00 | 6 000.00 | | 6 000.00 |
UT Other financial assets | 129 835.00 | | | 129 835.00 |
UX Other trade receivables | 4 454 145.00 | | | 4 454 145.00 |
VP Miscellaneous | 983 902.00 | | | 983 902.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 694 012.00 | 8 694 012.00 | | 8 694 012.00 |
VS Prepaid expenses | 370 261.00 | | | 370 261.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 938 143.00 | 5 808 308.00 | 129 835.00 | 5 938 143.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 068 835.00 | 12 068 835.00 | | 12 068 835.00 |
