| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 20 023.00 | 17 457.00 | 2 566.00 | 20 023.00 |
AH Goodwill | | | | |
AT Other tangible assets | 283 041.00 | 198 949.00 | 84 092.00 | 283 041.00 |
BH Other financial assets | 15 457.00 | | 15 457.00 | 15 457.00 |
BJ TOTAL (I) | 318 521.00 | 216 406.00 | 102 115.00 | 318 521.00 |
BX Customers and related accounts | 493 429.00 | | 493 429.00 | 493 429.00 |
BZ Other receivables | 112 717.00 | | 112 717.00 | 112 717.00 |
CD Marketable securities | 1 797 817.00 | | 1 797 817.00 | 1 797 817.00 |
CF Cash and cash equivalents | 681 250.00 | | 681 250.00 | 681 250.00 |
CH Prepaid expenses | 8 365.00 | | 8 365.00 | 8 365.00 |
CJ TOTAL (II) | 3 093 578.00 | | 3 093 578.00 | 3 093 578.00 |
CO Grand total (0 to V) | 3 412 099.00 | 216 406.00 | 3 195 693.00 | 3 412 099.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | 60 000.00 | | 60 000.00 |
DD Legal reserve (1) | 6 000.00 | 6 000.00 | | 6 000.00 |
DG Other reserves | 832 909.00 | 651 107.00 | | 832 909.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 190 770.00 | 181 802.00 | | 190 770.00 |
DK Regulated provisions | 2 115.00 | 3 220.00 | | 2 115.00 |
DL TOTAL (I) | 1 091 794.00 | 902 129.00 | | 1 091 794.00 |
DV Miscellaneous Loans and Financial Debts (4) | 675 176.00 | 753 762.00 | | 675 176.00 |
DW Advances and down payments received on current orders | 11 300.00 | 11 300.00 | | 11 300.00 |
DX Trade payables and related accounts | 454 853.00 | 477 746.00 | | 454 853.00 |
DY Tax and social security liabilities | 460 909.00 | 440 659.00 | | 460 909.00 |
EA Other liabilities | 17 352.00 | 29 750.00 | | 17 352.00 |
EB Prepaid income (2) | 484 309.00 | 428 839.00 | | 484 309.00 |
EC TOTAL (IV) | 2 103 899.00 | 2 142 056.00 | | 2 103 899.00 |
EE Grand total (I to V) | 3 195 693.00 | 3 044 185.00 | | 3 195 693.00 |
EG Accrued income and payables due within one year | 2 092 599.00 | 2 130 756.00 | | 2 092 599.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 843 312.00 | 26 133.00 | 1 869 445.00 | 1 843 312.00 |
FJ Net sales | 1 843 312.00 | 26 133.00 | 1 869 445.00 | 1 843 312.00 |
FO Operating subsidies | | | 2 367.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 142 987.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 2 014 808.00 | |
FW Other purchases and external expenses | | | 542 808.00 | |
FX Taxes, duties, and similar payments | | | 18 234.00 | |
FY Salaries and Wages | | | 976 461.00 | |
FZ Social Security Contributions | | | 210 808.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 29 293.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 1 777 615.00 | |
GG - OPERATING RESULT (I - II) | | | 237 193.00 | |
GL Other interest and similar income | | | 21 371.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 21 371.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 21 371.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 258 564.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 1 105.00 | | | 1 105.00 |
HD Total exceptional income (VII) | 1 105.00 | | | 1 105.00 |
HF Exceptional expenses on capital transactions | 165.00 | | | 165.00 |
HG Exceptional depreciation and provisions | | 2 952.00 | | |
HH Total exceptional expenses (VIII) | 165.00 | 2 952.00 | | 165.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 940.00 | -2 952.00 | | 940.00 |
HK Income tax | 68 734.00 | 64 374.00 | | 68 734.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 037 285.00 | 2 069 687.00 | | 2 037 285.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 846 514.00 | 1 887 885.00 | | 1 846 514.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 190 770.00 | 181 802.00 | | 190 770.00 |
| |
| 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 | 320 799.00 | | | 320 799.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15 457.00 | |
I4 DECREASES Grand Total | | | 318 521.00 | |
IO DECREASES Total including other intangible assets | | | 20 023.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 283 041.00 | |
KD ACQUISITIONS Total including other intangible assets | 19 473.00 | | | 19 473.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 278 870.00 | | | 278 870.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 457.00 | | | 15 457.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 194 883.00 | 29 293.00 | 7 771.00 | 194 883.00 |
PE DEPRECIATION Total including other intangible assets | 21 769.00 | 2 688.00 | 7 000.00 | 21 769.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 173 114.00 | 26 605.00 | 771.00 | 173 114.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 220.00 | | 1 105.00 | 3 220.00 |
7C Grand total | 3 220.00 | | 1 105.00 | 3 220.00 |
UJ - Exceptional | | | 1 105.00 | |
| |
| 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 | 675 176.00 | 675 176.00 | | 675 176.00 |
8B Suppliers and Related Accounts | 454 853.00 | 454 853.00 | | 454 853.00 |
8K Other liabilities (including liabilities related to repo transactions) | 17 352.00 | 17 352.00 | | 17 352.00 |
8L Deferred income | 484 309.00 | 484 309.00 | | 484 309.00 |
UT Other financial assets | 15 457.00 | | 15 457.00 | 15 457.00 |
UX Other trade receivables | 493 429.00 | 493 429.00 | | 493 429.00 |
VP Miscellaneous | 112 717.00 | 112 717.00 | | 112 717.00 |
VQ Other Taxes, Duties, and Similar Debts | 460 909.00 | 460 909.00 | | 460 909.00 |
VS Prepaid expenses | 8 365.00 | 8 365.00 | | 8 365.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 629 967.00 | 614 511.00 | 15 457.00 | 629 967.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 092 599.00 | 2 092 599.00 | | 2 092 599.00 |
