| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 000 000.00 | | 3 000 000.00 | 3 000 000.00 |
AH Goodwill | 70 000.00 | | 70 000.00 | 70 000.00 |
BJ TOTAL (I) | 3 716 000.00 | 70 000.00 | 3 646 000.00 | 3 716 000.00 |
BX Customers and related accounts | 571 455.00 | 85 608.00 | 485 847.00 | 571 455.00 |
BZ Other receivables | 3 868 720.00 | | 3 868 720.00 | 3 868 720.00 |
CF Cash and cash equivalents | 376 861.00 | | 376 861.00 | 376 861.00 |
CH Prepaid expenses | 2 515.00 | | 2 515.00 | 2 515.00 |
CJ TOTAL (II) | 4 819 551.00 | 85 608.00 | 4 733 944.00 | 4 819 551.00 |
CO Grand total (0 to V) | 8 535 551.00 | 155 608.00 | 8 379 944.00 | 8 535 551.00 |
CU Other investments | 646 000.00 | 70 000.00 | 576 000.00 | 646 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 777 800.00 | 1 777 800.00 | | 1 777 800.00 |
DD Legal reserve (1) | 200 000.00 | 200 000.00 | | 200 000.00 |
DG Other reserves | 2 150 000.00 | 2 047 900.00 | | 2 150 000.00 |
DH Retained earnings | 79 259.00 | 75 506.00 | | 79 259.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 201 299.00 | 105 853.00 | | 201 299.00 |
DL TOTAL (I) | 4 408 358.00 | 4 207 059.00 | | 4 408 358.00 |
DU Loans and Debts from Credit Institutions (3) | 1 062 676.00 | 1 349 132.00 | | 1 062 676.00 |
DV Miscellaneous Loans and Financial Debts (4) | 399.00 | 506.00 | | 399.00 |
DX Trade payables and related accounts | 23 650.00 | 13 700.00 | | 23 650.00 |
DY Tax and social security liabilities | 94 478.00 | 1 259 441.00 | | 94 478.00 |
EA Other liabilities | 2 790 383.00 | 1 250 383.00 | | 2 790 383.00 |
EC TOTAL (IV) | 3 971 586.00 | 3 873 162.00 | | 3 971 586.00 |
EE Grand total (I to V) | 8 379 944.00 | 8 080 222.00 | | 8 379 944.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 579 209.00 | | 10 579 209.00 | 10 579 209.00 |
FJ Net sales | 10 579 209.00 | | 10 579 209.00 | 10 579 209.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 239 266.00 | |
FQ Other income | | | 20 362.00 | |
FR Total operating income (I) | | | 10 838 837.00 | |
FU Purchases of raw materials and other supplies | | | 161 467.00 | |
FW Other purchases and external expenses | | | 1 995 226.00 | |
FX Taxes, duties, and similar payments | | | 241 815.00 | |
FY Salaries and Wages | | | 7 144 958.00 | |
FZ Social Security Contributions | | | 617 987.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 221 683.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 85 608.00 | |
GE Other Expenses | | | 101 477.00 | |
GF Total Operating Expenses (II) | | | 10 570 220.00 | |
GG - OPERATING RESULT (I - II) | | | 268 617.00 | |
GR Interest and similar expenses | | | 5 982.00 | |
GU Total financial expenses (VI) | | | 5 982.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 982.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 262 635.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 165.00 | | |
HH Total exceptional expenses (VIII) | | 165.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -165.00 | | |
HK Income tax | 61 336.00 | 619.00 | | 61 336.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 838 837.00 | 10 324 827.00 | | 10 838 837.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 637 539.00 | 10 218 974.00 | | 10 637 539.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 201 299.00 | 105 853.00 | | 201 299.00 |
HP References: Equipment leasing | 509 444.00 | 463 571.00 | | 509 444.00 |
| |
| 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 | 3 716 000.00 | | | 3 716 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 646 000.00 | |
I4 DECREASES Grand Total | | | 3 716 000.00 | |
IO DECREASES Total including other intangible assets | | | 3 070 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 070 000.00 | | | 3 070 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 646 000.00 | | | 646 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 58 573.00 | 85 608.00 | 58 573.00 | 58 573.00 |
7B Total provisions for depreciation | 128 573.00 | 85 608.00 | 58 573.00 | 128 573.00 |
7C Grand total | 128 573.00 | 85 608.00 | 58 573.00 | 128 573.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 85 608.00 | 58 573.00 | |
| |
| 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 | 399.00 | 399.00 | | 399.00 |
8B Suppliers and Related Accounts | 23 650.00 | 23 650.00 | | 23 650.00 |
8C Staff and Related Accounts | 77 604.00 | 77 604.00 | | 77 604.00 |
8E Income Taxes | 13 551.00 | 13 551.00 | | 13 551.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 790 383.00 | 2 790 383.00 | | 2 790 383.00 |
UX Other trade receivables | 286 096.00 | 286 096.00 | | 286 096.00 |
VA Doubtful or disputed receivables | 285 359.00 | 285 359.00 | | 285 359.00 |
VC Group and associates | 3 866 220.00 | 3 866 220.00 | | 3 866 220.00 |
VH Loans with a maturity of more than one year at origin | 1 062 676.00 | 287 892.00 | 774 784.00 | 1 062 676.00 |
VK Loans repaid during the year | 286 456.00 | | | 286 456.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 323.00 | 3 323.00 | | 3 323.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 500.00 | 2 500.00 | | 2 500.00 |
VS Prepaid expenses | 2 515.00 | 2 515.00 | | 2 515.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 442 690.00 | 4 442 690.00 | | 4 442 690.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 971 586.00 | 3 196 801.00 | 774 784.00 | 3 971 586.00 |
