| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 227.00 | 6 227.00 | | 6 227.00 |
AH Goodwill | 734 123.00 | | 734 123.00 | 734 123.00 |
AT Other tangible assets | 112 676.00 | 100 954.00 | 11 722.00 | 112 676.00 |
BB Receivables related to investments | 852.00 | | 852.00 | 852.00 |
BF Loans | 6 000.00 | | 6 000.00 | 6 000.00 |
BH Other financial assets | 33 631.00 | | 33 631.00 | 33 631.00 |
BJ TOTAL (I) | 1 117 987.00 | 107 180.00 | 1 010 807.00 | 1 117 987.00 |
BX Customers and related accounts | 835 356.00 | | 835 356.00 | 835 356.00 |
BZ Other receivables | 179 645.00 | | 179 645.00 | 179 645.00 |
CD Marketable securities | 10 108.00 | 25.00 | 10 083.00 | 10 108.00 |
CF Cash and cash equivalents | 6 507 683.00 | | 6 507 683.00 | 6 507 683.00 |
CH Prepaid expenses | 5 398.00 | | 5 398.00 | 5 398.00 |
CJ TOTAL (II) | 7 538 191.00 | 25.00 | 7 538 165.00 | 7 538 191.00 |
CO Grand total (0 to V) | 8 656 178.00 | 107 206.00 | 8 548 972.00 | 8 656 178.00 |
CU Other investments | 224 479.00 | | 224 479.00 | 224 479.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | 1 456 641.00 | 1 415 738.00 | | 1 456 641.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 791.00 | 40 904.00 | | 35 791.00 |
DL TOTAL (I) | 1 602 433.00 | 1 566 642.00 | | 1 602 433.00 |
DP Provisions for Risks | 30 000.00 | 30 000.00 | | 30 000.00 |
DR TOTAL (IV) | 30 000.00 | 30 000.00 | | 30 000.00 |
DU Loans and Debts from Credit Institutions (3) | | 54 005.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 75 859.00 | 77 773.00 | | 75 859.00 |
DX Trade payables and related accounts | 305 421.00 | 154 118.00 | | 305 421.00 |
DY Tax and social security liabilities | 257 881.00 | 269 453.00 | | 257 881.00 |
EA Other liabilities | 6 189 656.00 | 7 598 154.00 | | 6 189 656.00 |
EB Prepaid income (2) | 87 721.00 | 81 463.00 | | 87 721.00 |
EC TOTAL (IV) | 6 916 539.00 | 8 234 966.00 | | 6 916 539.00 |
EE Grand total (I to V) | 8 548 972.00 | 9 831 608.00 | | 8 548 972.00 |
EG Accrued income and payables due within one year | 6 196 598.00 | 8 234 966.00 | | 6 196 598.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 376 624.00 | | 1 376 624.00 | 1 376 624.00 |
FJ Net sales | 1 376 624.00 | | 1 376 624.00 | 1 376 624.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 412.00 | |
FQ Other income | | | 40 774.00 | |
FR Total operating income (I) | | | 1 425 811.00 | |
FW Other purchases and external expenses | | | 675 381.00 | |
FX Taxes, duties, and similar payments | | | 20 409.00 | |
FY Salaries and Wages | | | 503 727.00 | |
FZ Social Security Contributions | | | 168 724.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 290.00 | |
GE Other Expenses | | | 6 472.00 | |
GF Total Operating Expenses (II) | | | 1 379 002.00 | |
GG - OPERATING RESULT (I - II) | | | 46 808.00 | |
GH Attributed profit or transferred loss (III) | | | 93.00 | |
GI Supported loss or transferred profit (IV) | | | 4 211.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | 25.00 | |
GR Interest and similar expenses | | | 634.00 | |
GU Total financial expenses (VI) | | | 659.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -659.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 42 031.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | | 30 000.00 | | |
HD Total exceptional income (VII) | | 30 000.00 | | |
HE Exceptional expenses on management operations | 3 100.00 | 120.00 | | 3 100.00 |
HG Exceptional depreciation and provisions | | 30 000.00 | | |
HH Total exceptional expenses (VIII) | 3 100.00 | 30 120.00 | | 3 100.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 100.00 | -120.00 | | -3 100.00 |
HK Income tax | 3 140.00 | 3 654.00 | | 3 140.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 425 903.00 | 1 431 242.00 | | 1 425 903.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 390 112.00 | 1 390 339.00 | | 1 390 112.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 791.00 | 40 904.00 | | 35 791.00 |
| |
| 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 | 1 119 203.00 | | 609.00 | 1 119 203.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 825.00 | 264 962.00 | |
I4 DECREASES Grand Total | | 1 825.00 | 1 117 987.00 | |
IO DECREASES Total including other intangible assets | | | 740 350.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 112 676.00 | |
KD ACQUISITIONS Total including other intangible assets | 740 350.00 | | | 740 350.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 112 676.00 | | | 112 676.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 266 178.00 | | 609.00 | 266 178.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 102 891.00 | 4 290.00 | | 102 891.00 |
PE DEPRECIATION Total including other intangible assets | 6 227.00 | | | 6 227.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 96 664.00 | 4 290.00 | | 96 664.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 30 000.00 | | | 30 000.00 |
| |
| 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 | 73 263.00 | 73 263.00 | | 73 263.00 |
8B Suppliers and Related Accounts | 305 421.00 | 305 421.00 | | 305 421.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 192 252.00 | 6 192 252.00 | | 6 192 252.00 |
8L Deferred income | 87 721.00 | 87 721.00 | | 87 721.00 |
UL Receivables related to investments | 852.00 | | 852.00 | 852.00 |
UP Loans | 6 000.00 | | 6 000.00 | 6 000.00 |
UT Other financial assets | 33 631.00 | | 33 631.00 | 33 631.00 |
UX Other trade receivables | 835 356.00 | 835 356.00 | | 835 356.00 |
VK Loans repaid during the year | 53 832.00 | | | 53 832.00 |
VP Miscellaneous | 179 645.00 | 179 645.00 | | 179 645.00 |
VQ Other Taxes, Duties, and Similar Debts | 257 881.00 | 257 881.00 | | 257 881.00 |
VS Prepaid expenses | 5 398.00 | 5 398.00 | | 5 398.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 060 882.00 | 1 020 399.00 | 40 482.00 | 1 060 882.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 916 539.00 | 6 916 539.00 | | 6 916 539.00 |
