| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 813.00 | 6 813.00 | | 6 813.00 |
AT Other tangible assets | 74 512.00 | 64 100.00 | 10 412.00 | 74 512.00 |
BH Other financial assets | 1 285.00 | | 1 285.00 | 1 285.00 |
BJ TOTAL (I) | 82 611.00 | 70 914.00 | 11 697.00 | 82 611.00 |
BV Advances and down payments on orders | 400.00 | | 400.00 | 400.00 |
BZ Other receivables | 8 567.00 | | 8 567.00 | 8 567.00 |
CF Cash and cash equivalents | 607 330.00 | | 607 330.00 | 607 330.00 |
CH Prepaid expenses | 4 537.00 | | 4 537.00 | 4 537.00 |
CJ TOTAL (II) | 671 107.00 | | 671 107.00 | 671 107.00 |
CO Grand total (0 to V) | 753 718.00 | 70 914.00 | 682 804.00 | 753 718.00 |
CR Shares due in more than one year | 2 934.00 | | | 2 934.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | 6 000.00 | | 6 000.00 |
DD Legal reserve (1) | 600.00 | 600.00 | | 600.00 |
DG Other reserves | 92 430.00 | 79 206.00 | | 92 430.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 925.00 | 13 224.00 | | 33 925.00 |
DL TOTAL (I) | 132 956.00 | 99 030.00 | | 132 956.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 003.00 | 455.00 | | 6 003.00 |
DX Trade payables and related accounts | 342 107.00 | 419 487.00 | | 342 107.00 |
DY Tax and social security liabilities | 60 042.00 | 60 819.00 | | 60 042.00 |
EA Other liabilities | 141 695.00 | 106 881.00 | | 141 695.00 |
EB Prepaid income (2) | | 292.00 | | |
EC TOTAL (IV) | 549 848.00 | 587 935.00 | | 549 848.00 |
EE Grand total (I to V) | 682 804.00 | 686 966.00 | | 682 804.00 |
EG Accrued income and payables due within one year | 549 848.00 | 587 935.00 | | 549 848.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 780 387.00 | |
FJ Net sales | | | 780 387.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 691.00 | |
FQ Other income | | | 2 996.00 | |
FR Total operating income (I) | | | 784 075.00 | |
FW Other purchases and external expenses | | | 576 707.00 | |
FX Taxes, duties, and similar payments | | | 2 669.00 | |
FY Salaries and Wages | | | 122 203.00 | |
FZ Social Security Contributions | | | 37 831.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 439.00 | |
GE Other Expenses | | | 1 814.00 | |
GF Total Operating Expenses (II) | | | 743 663.00 | |
GG - OPERATING RESULT (I - II) | | | 40 409.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 271.00 | |
GL Other interest and similar income | | | 62.00 | |
GO Net income from sales of marketable securities | | | 6 121.00 | |
GP Total financial income (V) | | | 8 455.00 | |
GR Interest and similar expenses | | | 109.00 | |
GU Total financial expenses (VI) | | | 109.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 345.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 48 754.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 14 829.00 | 4 357.00 | | 14 829.00 |
HL TOTAL REVENUE (I + III + V + VII) | 792 530.00 | 748 675.00 | | 792 530.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 758 605.00 | 735 450.00 | | 758 605.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 925.00 | 13 224.00 | | 33 925.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 71 132.00 | 2 440.00 | 2 658.00 | 71 132.00 |
PE DEPRECIATION Total including other intangible assets | 6 487.00 | 327.00 | | 6 487.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 64 645.00 | 2 113.00 | 2 658.00 | 64 645.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VP Miscellaneous | 50 271.00 | | | 50 271.00 |
VS Prepaid expenses | 4 538.00 | | | 4 538.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 65 062.00 | 60 843.00 | 4 219.00 | 65 062.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 549 848.00 | 549 848.00 | | 549 848.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 4.00 | | | 4.00 |
