| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 14 993.00 | 10 420.00 | 4 572.00 | 14 993.00 |
AH Goodwill | 176 587.00 | 16 007.00 | 160 580.00 | 176 587.00 |
AT Other tangible assets | 63 265.00 | 27 056.00 | 36 209.00 | 63 265.00 |
BH Other financial assets | 7 500.00 | | 7 500.00 | 7 500.00 |
BJ TOTAL (I) | 262 344.00 | 53 483.00 | 208 861.00 | 262 344.00 |
BX Customers and related accounts | 32 135.00 | 1 854.00 | 30 281.00 | 32 135.00 |
BZ Other receivables | 1 678.00 | | 1 678.00 | 1 678.00 |
CF Cash and cash equivalents | 277 223.00 | | 277 223.00 | 277 223.00 |
CH Prepaid expenses | 5 014.00 | | 5 014.00 | 5 014.00 |
CJ TOTAL (II) | 316 051.00 | 1 854.00 | 314 197.00 | 316 051.00 |
CO Grand total (0 to V) | 578 395.00 | 55 337.00 | 523 058.00 | 578 395.00 |
CR Shares due in more than one year | 2 225.00 | | | 2 225.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DG Other reserves | 244 000.00 | 218 000.00 | | 244 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 45 840.00 | 45 915.00 | | 45 840.00 |
DL TOTAL (I) | 509 840.00 | 483 915.00 | | 509 840.00 |
DV Miscellaneous Loans and Financial Debts (4) | 282.00 | 478.00 | | 282.00 |
DX Trade payables and related accounts | 1 455.00 | 8 834.00 | | 1 455.00 |
DY Tax and social security liabilities | 11 481.00 | 14 984.00 | | 11 481.00 |
EC TOTAL (IV) | 13 218.00 | 24 296.00 | | 13 218.00 |
EE Grand total (I to V) | 523 058.00 | 508 211.00 | | 523 058.00 |
EG Accrued income and payables due within one year | 13 218.00 | 24 296.00 | | 13 218.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 310 410.00 | | 310 410.00 | 310 410.00 |
FJ Net sales | 310 410.00 | | 310 410.00 | 310 410.00 |
FQ Other income | | | 43.00 | |
FR Total operating income (I) | | | 310 452.00 | |
FW Other purchases and external expenses | | | 90 301.00 | |
FX Taxes, duties, and similar payments | | | 1 793.00 | |
FY Salaries and Wages | | | 85 178.00 | |
FZ Social Security Contributions | | | 59 682.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 347.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 247 303.00 | |
GG - OPERATING RESULT (I - II) | | | 63 150.00 | |
GL Other interest and similar income | | | 59.00 | |
GP Total financial income (V) | | | 59.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 59.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 63 209.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 29 551.00 | 29 303.00 | | 29 551.00 |
HE Exceptional expenses on management operations | | 729.00 | | |
HG Exceptional depreciation and provisions | 8 004.00 | 8 004.00 | | 8 004.00 |
HH Total exceptional expenses (VIII) | 8 004.00 | 8 733.00 | | 8 004.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8 004.00 | -8 733.00 | | -8 004.00 |
HK Income tax | 9 365.00 | 9 406.00 | | 9 365.00 |
HL TOTAL REVENUE (I + III + V + VII) | 310 511.00 | 290 949.00 | | 310 511.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 264 671.00 | 245 035.00 | | 264 671.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 45 840.00 | 45 915.00 | | 45 840.00 |
| |
| 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 | 259 288.00 | | 11 556.00 | 259 288.00 |
I3 DECREASES Total Financial Fixed Assets | | 8 500.00 | 7 500.00 | |
I4 DECREASES Grand Total | | 8 500.00 | 262 344.00 | |
IO DECREASES Total including other intangible assets | | | 191 579.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 63 265.00 | |
KD ACQUISITIONS Total including other intangible assets | 191 079.00 | | 500.00 | 191 079.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 60 709.00 | | 2 556.00 | 60 709.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 500.00 | | 8 500.00 | 7 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 27 129.00 | 10 347.00 | | 27 129.00 |
PE DEPRECIATION Total including other intangible assets | 8 042.00 | 2 378.00 | | 8 042.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 19 086.00 | 7 969.00 | | 19 086.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 8 004.00 | 8 004.00 | | 8 004.00 |
6T Receivables | 1 854.00 | | | 1 854.00 |
7B Total provisions for depreciation | 9 858.00 | 8 004.00 | | 9 858.00 |
7C Grand total | 9 858.00 | 8 004.00 | | 9 858.00 |
UJ - Exceptional | | 8 004.00 | | |
| |
| 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 | 1 455.00 | 1 455.00 | | 1 455.00 |
8C Staff and Related Accounts | 1 357.00 | 1 357.00 | | 1 357.00 |
8D Social Security and Other Social Organizations | 3 413.00 | 3 413.00 | | 3 413.00 |
UT Other financial assets | 7 500.00 | | | 7 500.00 |
UX Other trade receivables | 29 911.00 | | | 29 911.00 |
VA Doubtful or disputed receivables | 2 225.00 | | | 2 225.00 |
VB VAT | 84.00 | | | 84.00 |
VI Group and Associates | 282.00 | 282.00 | | 282.00 |
VM Income taxes | 1 112.00 | | | 1 112.00 |
VP Miscellaneous | 165.00 | | | 165.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 317.00 | | | 317.00 |
VS Prepaid expenses | 5 014.00 | | | 5 014.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 46 327.00 | 36 602.00 | 9 725.00 | 46 327.00 |
VW VAT | 6 711.00 | 6 711.00 | | 6 711.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 218.00 | 13 218.00 | | 13 218.00 |
