| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 99 538.00 | 720.00 | 98 818.00 | 99 538.00 |
AP Buildings | 41 410.00 | 41 174.00 | 236.00 | 41 410.00 |
AR Technical installations, industrial equipment and tools | 7 657.00 | 7 657.00 | | 7 657.00 |
AT Other tangible assets | 325 987.00 | 257 124.00 | 68 863.00 | 325 987.00 |
BH Other financial assets | 3 306.00 | | 3 306.00 | 3 306.00 |
BJ TOTAL (I) | 477 898.00 | 306 675.00 | 171 223.00 | 477 898.00 |
BT Goods | 12 324.00 | | 12 324.00 | 12 324.00 |
BX Customers and related accounts | 176 820.00 | | 176 820.00 | 176 820.00 |
BZ Other receivables | 34 844.00 | | 34 844.00 | 34 844.00 |
CF Cash and cash equivalents | 9 530.00 | | 9 530.00 | 9 530.00 |
CJ TOTAL (II) | 233 518.00 | | 233 518.00 | 233 518.00 |
CO Grand total (0 to V) | 711 416.00 | 306 675.00 | 404 741.00 | 711 416.00 |
CP Shares due in less than one year | 3 306.00 | | | 3 306.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 34 678.00 | 34 467.00 | | 34 678.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 619.00 | 5 211.00 | | 18 619.00 |
DL TOTAL (I) | 108 298.00 | 94 678.00 | | 108 298.00 |
DP Provisions for Risks | 7 000.00 | 7 000.00 | | 7 000.00 |
DR TOTAL (IV) | 7 000.00 | 7 000.00 | | 7 000.00 |
DU Loans and Debts from Credit Institutions (3) | 75 798.00 | 62 753.00 | | 75 798.00 |
DV Miscellaneous Loans and Financial Debts (4) | 44 655.00 | 392.00 | | 44 655.00 |
DX Trade payables and related accounts | 70 897.00 | 91 246.00 | | 70 897.00 |
DY Tax and social security liabilities | 98 071.00 | 103 010.00 | | 98 071.00 |
EA Other liabilities | 23.00 | 28.00 | | 23.00 |
EC TOTAL (IV) | 289 443.00 | 257 429.00 | | 289 443.00 |
EE Grand total (I to V) | 404 741.00 | 359 107.00 | | 404 741.00 |
EG Accrued income and payables due within one year | 256 202.00 | 231 585.00 | | 256 202.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 5 767.00 | 11 315.00 | | 5 767.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 41 061.00 | | 41 061.00 | 41 061.00 |
FG Production sold - services | 721 087.00 | | 721 087.00 | 721 087.00 |
FJ Net sales | 762 148.00 | | 762 148.00 | 762 148.00 |
FO Operating subsidies | | | 9 415.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 135.00 | |
FQ Other income | | | 13.00 | |
FR Total operating income (I) | | | 778 711.00 | |
FS Purchases of goods (including customs duties) | | | 22 405.00 | |
FT Inventory change (goods) | | | 191.00 | |
FW Other purchases and external expenses | | | 261 824.00 | |
FX Taxes, duties, and similar payments | | | 47 692.00 | |
FY Salaries and Wages | | | 357 424.00 | |
FZ Social Security Contributions | | | 55 527.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 22 723.00 | |
GE Other Expenses | | | 602.00 | |
GF Total Operating Expenses (II) | | | 768 388.00 | |
GG - OPERATING RESULT (I - II) | | | 10 323.00 | |
GR Interest and similar expenses | | | 1 856.00 | |
GU Total financial expenses (VI) | | | 1 856.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 856.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 467.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 7 135.00 | 5 998.00 | | 7 135.00 |
A4 Equity method investments | 150.00 | | | 150.00 |
HA Exceptional income from management transactions | 10 243.00 | 10 020.00 | | 10 243.00 |
HD Total exceptional income (VII) | 10 243.00 | 10 020.00 | | 10 243.00 |
HE Exceptional expenses on management operations | 90.00 | 2 123.00 | | 90.00 |
HH Total exceptional expenses (VIII) | 90.00 | 2 123.00 | | 90.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 10 153.00 | 7 897.00 | | 10 153.00 |
HL TOTAL REVENUE (I + III + V + VII) | 788 953.00 | 673 089.00 | | 788 953.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 770 334.00 | 667 878.00 | | 770 334.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 619.00 | 5 211.00 | | 18 619.00 |
| |
| 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 | 424 087.00 | | 53 811.00 | 424 087.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 306.00 | |
I4 DECREASES Grand Total | | | 477 898.00 | |
IO DECREASES Total including other intangible assets | | | 99 538.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 375 054.00 | |
KD ACQUISITIONS Total including other intangible assets | 99 538.00 | | | 99 538.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 322 154.00 | | 52 900.00 | 322 154.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 394.00 | | 911.00 | 2 394.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 283 952.00 | 22 725.00 | | 283 952.00 |
PE DEPRECIATION Total including other intangible assets | 720.00 | | | 720.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 283 232.00 | 22 725.00 | | 283 232.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 7 000.00 | | | 7 000.00 |
7C Grand total | 7 000.00 | | | 7 000.00 |
| |
| 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 | 70 897.00 | 70 897.00 | | 70 897.00 |
8C Staff and Related Accounts | 41 397.00 | 41 397.00 | | 41 397.00 |
8D Social Security and Other Social Organizations | 24 637.00 | 24 637.00 | | 24 637.00 |
8K Other liabilities (including liabilities related to repo transactions) | 23.00 | 23.00 | | 23.00 |
UT Other financial assets | 3 306.00 | 3 306.00 | | 3 306.00 |
UX Other trade receivables | 176 820.00 | 176 820.00 | | 176 820.00 |
VG Loans with a maturity of up to one year at origin | 5 798.00 | 5 798.00 | | 5 798.00 |
VH Loans with a maturity of more than one year at origin | 69 999.00 | 36 758.00 | 33 241.00 | 69 999.00 |
VI Group and Associates | 44 655.00 | 44 655.00 | | 44 655.00 |
VJ Loans taken out during the year | 52 900.00 | | | 52 900.00 |
VK Loans repaid during the year | 34 281.00 | | | 34 281.00 |
VM Income taxes | 17 232.00 | 17 232.00 | | 17 232.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 125.00 | 10 125.00 | | 10 125.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 17 612.00 | 17 612.00 | | 17 612.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 214 970.00 | 214 970.00 | | 214 970.00 |
VW VAT | 21 913.00 | 21 913.00 | | 21 913.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 289 443.00 | 256 202.00 | 33 241.00 | 289 443.00 |
