| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 41 834.00 | 41 834.00 | | 41 834.00 |
AH Goodwill | 256 114.00 | | 256 114.00 | 256 114.00 |
AT Other tangible assets | 105 920.00 | 103 970.00 | 1 950.00 | 105 920.00 |
BB Receivables related to investments | 224 180.00 | | 224 180.00 | 224 180.00 |
BJ TOTAL (I) | 628 048.00 | 145 804.00 | 482 244.00 | 628 048.00 |
BX Customers and related accounts | 63 844.00 | | 63 844.00 | 63 844.00 |
BZ Other receivables | 4 777 024.00 | | 4 777 024.00 | 4 777 024.00 |
CD Marketable securities | 938.00 | | 938.00 | 938.00 |
CF Cash and cash equivalents | 179 061.00 | | 179 061.00 | 179 061.00 |
CH Prepaid expenses | 6 703.00 | | 6 703.00 | 6 703.00 |
CJ TOTAL (II) | 5 027 570.00 | | 5 027 570.00 | 5 027 570.00 |
CO Grand total (0 to V) | 5 655 618.00 | 145 804.00 | 5 509 814.00 | 5 655 618.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 228 674.00 | 228 674.00 | | 228 674.00 |
DB Share, merger, contribution premiums, etc. | 73 176.00 | 73 176.00 | | 73 176.00 |
DD Legal reserve (1) | 22 867.00 | 22 867.00 | | 22 867.00 |
DH Retained earnings | 215 624.00 | 140 048.00 | | 215 624.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 307.00 | 75 575.00 | | 44 307.00 |
DL TOTAL (I) | 584 647.00 | 540 340.00 | | 584 647.00 |
DU Loans and Debts from Credit Institutions (3) | 1 772.00 | 1 766.00 | | 1 772.00 |
DX Trade payables and related accounts | 38 938.00 | 74 706.00 | | 38 938.00 |
DY Tax and social security liabilities | 95 777.00 | 98 032.00 | | 95 777.00 |
EA Other liabilities | 4 788 680.00 | 4 146 343.00 | | 4 788 680.00 |
EC TOTAL (IV) | 4 925 167.00 | 4 320 847.00 | | 4 925 167.00 |
EE Grand total (I to V) | 5 509 814.00 | 4 861 188.00 | | 5 509 814.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 772.00 | 1 766.00 | | 1 772.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 238 564.00 | | 1 238 564.00 | 1 238 564.00 |
FJ Net sales | 1 238 564.00 | | 1 238 564.00 | 1 238 564.00 |
FQ Other income | | | 3 147.00 | |
FR Total operating income (I) | | | 1 241 711.00 | |
FW Other purchases and external expenses | | | 597 488.00 | |
FX Taxes, duties, and similar payments | | | 21 904.00 | |
FY Salaries and Wages | | | 395 430.00 | |
FZ Social Security Contributions | | | 168 638.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 322.00 | |
GF Total Operating Expenses (II) | | | 1 184 781.00 | |
GG - OPERATING RESULT (I - II) | | | 56 930.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 938.00 | |
GP Total financial income (V) | | | 938.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 938.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 57 868.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 9.00 | 10 014.00 | | 9.00 |
HD Total exceptional income (VII) | 9.00 | 10 014.00 | | 9.00 |
HE Exceptional expenses on management operations | 6 759.00 | 6 974.00 | | 6 759.00 |
HH Total exceptional expenses (VIII) | 6 759.00 | 6 974.00 | | 6 759.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 750.00 | 3 040.00 | | -6 750.00 |
HK Income tax | 6 811.00 | 10 145.00 | | 6 811.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 242 658.00 | 1 303 221.00 | | 1 242 658.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 198 351.00 | 1 227 646.00 | | 1 198 351.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 307.00 | 75 575.00 | | 44 307.00 |
| |
| 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 | 628 048.00 | | | 628 048.00 |
I3 DECREASES Total Financial Fixed Assets | | | 224 180.00 | |
I4 DECREASES Grand Total | | | 628 048.00 | |
IO DECREASES Total including other intangible assets | | | 297 948.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 105 920.00 | |
KD ACQUISITIONS Total including other intangible assets | 297 948.00 | | | 297 948.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 105 920.00 | | | 105 920.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 224 180.00 | | | 224 180.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 144 482.00 | 1 322.00 | | 144 482.00 |
PE DEPRECIATION Total including other intangible assets | 41 834.00 | | | 41 834.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 102 649.00 | 1 322.00 | | 102 649.00 |
| |
| 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 | 38 938.00 | 38 938.00 | | 38 938.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 788 680.00 | 4 783 775.00 | 4 905.00 | 4 788 680.00 |
UX Other trade receivables | 63 844.00 | 63 844.00 | | 63 844.00 |
VG Loans with a maturity of up to one year at origin | 1 772.00 | 1 772.00 | | 1 772.00 |
VI Group and Associates | 4 905.00 | 4 905.00 | | 4 905.00 |
VP Miscellaneous | 4 777 024.00 | 4 777 024.00 | | 4 777 024.00 |
VQ Other Taxes, Duties, and Similar Debts | 90 872.00 | 90 872.00 | | 90 872.00 |
VS Prepaid expenses | 6 703.00 | 6 703.00 | | 6 703.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 847 571.00 | 4 847 571.00 | | 4 847 571.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 925 167.00 | 4 920 262.00 | 4 905.00 | 4 925 167.00 |
| |
| 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 | 11.00 | | | 11.00 |
