| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 4 573.00 | 4 573.00 | | 4 573.00 |
AT Other tangible assets | 168 763.00 | 75 263.00 | 93 499.00 | 168 763.00 |
BH Other financial assets | 1 888.00 | | 1 888.00 | 1 888.00 |
BJ TOTAL (I) | 178 434.00 | 79 837.00 | 98 597.00 | 178 434.00 |
BL Raw materials, supplies | 36 106.00 | | 36 106.00 | 36 106.00 |
BX Customers and related accounts | 667 753.00 | | 667 753.00 | 667 753.00 |
BZ Other receivables | 302 817.00 | | 302 817.00 | 302 817.00 |
CD Marketable securities | 1 799 143.00 | | 1 799 143.00 | 1 799 143.00 |
CF Cash and cash equivalents | 105 464.00 | | 105 464.00 | 105 464.00 |
CJ TOTAL (II) | 2 911 284.00 | | 2 911 284.00 | 2 911 284.00 |
CO Grand total (0 to V) | 3 089 718.00 | 79 837.00 | 3 009 881.00 | 3 089 718.00 |
CP Shares due in less than one year | 1 888.00 | | | 1 888.00 |
CU Other investments | 3 210.00 | | 3 210.00 | 3 210.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 552 000.00 | 552 000.00 | | 552 000.00 |
DD Legal reserve (1) | 55 200.00 | 55 200.00 | | 55 200.00 |
DF Regulated reserves (1) | 170 114.00 | 170 114.00 | | 170 114.00 |
DG Other reserves | 585 485.00 | 585 485.00 | | 585 485.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 51 542.00 | 628 245.00 | | 51 542.00 |
DL TOTAL (I) | 1 414 341.00 | 1 991 044.00 | | 1 414 341.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 233 483.00 | 2 084 196.00 | | 1 233 483.00 |
DX Trade payables and related accounts | 101 029.00 | 10 049.00 | | 101 029.00 |
DY Tax and social security liabilities | 261 028.00 | 297 075.00 | | 261 028.00 |
EC TOTAL (IV) | 1 595 540.00 | 2 391 321.00 | | 1 595 540.00 |
EE Grand total (I to V) | 3 009 881.00 | 4 382 365.00 | | 3 009 881.00 |
EI Including equity loans | 1 233 483.00 | | | 1 233 483.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 280 001.00 | | 1 280 001.00 | 1 280 001.00 |
FJ Net sales | 1 280 001.00 | | 1 280 001.00 | 1 280 001.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 986.00 | |
FQ Other income | | | 32.00 | |
FR Total operating income (I) | | | 1 288 019.00 | |
FW Other purchases and external expenses | | | 936 178.00 | |
FX Taxes, duties, and similar payments | | | 16 313.00 | |
FY Salaries and Wages | | | 460 970.00 | |
FZ Social Security Contributions | | | 195 564.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 32 918.00 | |
GF Total Operating Expenses (II) | | | 1 641 943.00 | |
GG - OPERATING RESULT (I - II) | | | -353 924.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 451 290.00 | |
GL Other interest and similar income | | | 22 641.00 | |
GP Total financial income (V) | | | 473 931.00 | |
GR Interest and similar expenses | | | 28 058.00 | |
GU Total financial expenses (VI) | | | 28 058.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 445 873.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 91 949.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 807.00 | 1 090.00 | | 1 807.00 |
HH Total exceptional expenses (VIII) | 1 807.00 | 1 090.00 | | 1 807.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 807.00 | -1 090.00 | | -1 807.00 |
HK Income tax | 38 600.00 | 315 708.00 | | 38 600.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 761 950.00 | 2 319 564.00 | | 1 761 950.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 710 408.00 | 1 691 318.00 | | 1 710 408.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 51 542.00 | 628 245.00 | | 51 542.00 |
| |
| 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 | 149 411.00 | | 29 024.00 | 149 411.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 098.00 | |
I4 DECREASES Grand Total | | | 178 434.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 173 336.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 145 813.00 | | 27 524.00 | 145 813.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 598.00 | | 1 500.00 | 3 598.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 46 919.00 | 32 918.00 | | 46 919.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 46 919.00 | 32 918.00 | | 46 919.00 |
| |
| 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 | 610.00 | 610.00 | | 610.00 |
8B Suppliers and Related Accounts | 101 029.00 | 101 029.00 | | 101 029.00 |
8C Staff and Related Accounts | 17 601.00 | 17 601.00 | | 17 601.00 |
8D Social Security and Other Social Organizations | 116 941.00 | 116 941.00 | | 116 941.00 |
UT Other financial assets | 1 888.00 | 1 888.00 | | 1 888.00 |
UX Other trade receivables | 667 753.00 | | | 667 753.00 |
VB VAT | 63 100.00 | | | 63 100.00 |
VC Group and associates | 238 203.00 | | | 238 203.00 |
VI Group and Associates | 1 232 873.00 | 1 232 873.00 | | 1 232 873.00 |
VP Miscellaneous | 1 504.00 | | | 1 504.00 |
VQ Other Taxes, Duties, and Similar Debts | 15 193.00 | 15 193.00 | | 15 193.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10.00 | | | 10.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 972 459.00 | 972 459.00 | | 972 459.00 |
VW VAT | 111 292.00 | 111 292.00 | | 111 292.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 595 540.00 | 1 595 540.00 | | 1 595 540.00 |
