| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 779.00 | 1 779.00 | | 1 779.00 |
AH Goodwill | 223 632.00 | | 223 632.00 | 223 632.00 |
AJ Other Intangible Assets | 4 092.00 | 4 092.00 | | 4 092.00 |
AT Other tangible assets | 17 447.00 | 16 981.00 | 466.00 | 17 447.00 |
BD Other fixed assets | 150.00 | | 150.00 | 150.00 |
BH Other financial assets | 5 452.00 | | 5 452.00 | 5 452.00 |
BJ TOTAL (I) | 484 032.00 | 22 851.00 | 461 181.00 | 484 032.00 |
BN Goods in progress | 8 616.00 | | 8 616.00 | 8 616.00 |
BX Customers and related accounts | 108 250.00 | 8 805.00 | 99 444.00 | 108 250.00 |
BZ Other receivables | 10 382.00 | | 10 382.00 | 10 382.00 |
CF Cash and cash equivalents | 255 825.00 | | 255 825.00 | 255 825.00 |
CH Prepaid expenses | 12 126.00 | | 12 126.00 | 12 126.00 |
CJ TOTAL (II) | 395 199.00 | 8 805.00 | 386 394.00 | 395 199.00 |
CO Grand total (0 to V) | 879 231.00 | 31 657.00 | 847 575.00 | 879 231.00 |
CS Evaluated investments - equity method | 231 480.00 | | 231 480.00 | 231 480.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 500 000.00 | 400 000.00 | | 500 000.00 |
DH Retained earnings | 2 000.00 | 4 442.00 | | 2 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 109 935.00 | 97 558.00 | | 109 935.00 |
DL TOTAL (I) | 613 035.00 | 503 100.00 | | 613 035.00 |
DP Provisions for Risks | 4 500.00 | 4 500.00 | | 4 500.00 |
DR TOTAL (IV) | 4 500.00 | 4 500.00 | | 4 500.00 |
DU Loans and Debts from Credit Institutions (3) | 85 936.00 | 163 426.00 | | 85 936.00 |
DV Miscellaneous Loans and Financial Debts (4) | 32 741.00 | 34 258.00 | | 32 741.00 |
DX Trade payables and related accounts | 11 356.00 | 11 055.00 | | 11 356.00 |
DY Tax and social security liabilities | 73 670.00 | 81 467.00 | | 73 670.00 |
EA Other liabilities | 3 342.00 | 2 736.00 | | 3 342.00 |
EB Prepaid income (2) | 22 995.00 | 20 555.00 | | 22 995.00 |
EC TOTAL (IV) | 230 040.00 | 313 497.00 | | 230 040.00 |
EE Grand total (I to V) | 847 575.00 | 821 097.00 | | 847 575.00 |
EG Accrued income and payables due within one year | 223 355.00 | 227 561.00 | | 223 355.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 469 618.00 | |
FJ Net sales | | | 469 618.00 | |
FM Inventory production | | | -6 168.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 822.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 466 282.00 | |
FW Other purchases and external expenses | | | 69 695.00 | |
FX Taxes, duties, and similar payments | | | 9 730.00 | |
FY Salaries and Wages | | | 171 618.00 | |
FZ Social Security Contributions | | | 64 228.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 400.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 169.00 | |
GF Total Operating Expenses (II) | | | 316 840.00 | |
GG - OPERATING RESULT (I - II) | | | 149 442.00 | |
GL Other interest and similar income | | | 353.00 | |
GP Total financial income (V) | | | 353.00 | |
GR Interest and similar expenses | | | 2 760.00 | |
GU Total financial expenses (VI) | | | 2 760.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 407.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 147 035.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 69.00 | | | 69.00 |
HD Total exceptional income (VII) | 69.00 | | | 69.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 69.00 | | | 69.00 |
HK Income tax | 37 169.00 | 33 270.00 | | 37 169.00 |
HL TOTAL REVENUE (I + III + V + VII) | 466 704.00 | 449 730.00 | | 466 704.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 356 769.00 | 352 172.00 | | 356 769.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 109 935.00 | 97 558.00 | | 109 935.00 |
| |
| 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 | 483 938.00 | | 95.00 | 483 938.00 |
I3 DECREASES Total Financial Fixed Assets | | | 237 082.00 | |
I4 DECREASES Grand Total | | | 484 032.00 | |
IO DECREASES Total including other intangible assets | | | 229 503.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 447.00 | |
KD ACQUISITIONS Total including other intangible assets | 229 503.00 | | | 229 503.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 447.00 | | | 17 447.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 236 988.00 | | 95.00 | 236 988.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 451.00 | 1 400.00 | | 21 451.00 |
PE DEPRECIATION Total including other intangible assets | 5 804.00 | 67.00 | | 5 804.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 647.00 | 1 333.00 | | 15 647.00 |
| |
| 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 | 4 500.00 | | | 4 500.00 |
6T Receivables | 9 187.00 | | 382.00 | 9 187.00 |
7B Total provisions for depreciation | 9 187.00 | | 382.00 | 9 187.00 |
7C Grand total | 13 687.00 | | 382.00 | 13 687.00 |
UE of which provisions and reversals: - Operating | | | 382.00 | |
| |
| 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 | 134.00 | 134.00 | | 134.00 |
8B Suppliers and Related Accounts | 11 356.00 | 11 356.00 | | 11 356.00 |
8C Staff and Related Accounts | 18 954.00 | 18 954.00 | | 18 954.00 |
8D Social Security and Other Social Organizations | 25 543.00 | 25 543.00 | | 25 543.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 342.00 | 3 342.00 | | 3 342.00 |
8L Deferred income | 22 995.00 | 22 995.00 | | 22 995.00 |
UT Other financial assets | 5 452.00 | | | 5 452.00 |
UX Other trade receivables | 108 250.00 | | | 108 250.00 |
VB VAT | 768.00 | | | 768.00 |
VH Loans with a maturity of more than one year at origin | 85 936.00 | 79 251.00 | 6 685.00 | 85 936.00 |
VI Group and Associates | 32 607.00 | 32 607.00 | | 32 607.00 |
VK Loans repaid during the year | 77 490.00 | | | 77 490.00 |
VM Income taxes | 2 946.00 | | | 2 946.00 |
VN Other taxes, similar payments | 5 489.00 | | | 5 489.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 012.00 | 3 012.00 | | 3 012.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 179.00 | | | 1 179.00 |
VS Prepaid expenses | 12 126.00 | | | 12 126.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 136 211.00 | 130 759.00 | 5 452.00 | 136 211.00 |
VW VAT | 26 161.00 | 26 161.00 | | 26 161.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 230 040.00 | 223 355.00 | 6 685.00 | 230 040.00 |
