| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 621.00 | | 621.00 | 621.00 |
AF Concessions, Patents and Similar Rights | 6 811.00 | 6 811.00 | | 6 811.00 |
AH Goodwill | 349 991.00 | | 349 991.00 | 349 991.00 |
AJ Other Intangible Assets | 590 875.00 | 2 711.00 | 588 164.00 | 590 875.00 |
AP Buildings | 7 746.00 | 7 746.00 | | 7 746.00 |
AR Technical installations, industrial equipment and tools | 2 704.00 | 1 190.00 | 1 514.00 | 2 704.00 |
AT Other tangible assets | 129 420.00 | 114 284.00 | 15 137.00 | 129 420.00 |
BB Receivables related to investments | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 43.00 | | 43.00 | 43.00 |
BJ TOTAL (I) | 1 088 225.00 | 132 741.00 | 955 484.00 | 1 088 225.00 |
BZ Other receivables | 159 929.00 | | 159 929.00 | 159 929.00 |
CD Marketable securities | 6 844.00 | | 6 844.00 | 6 844.00 |
CF Cash and cash equivalents | 229 426.00 | | 229 426.00 | 229 426.00 |
CH Prepaid expenses | 340.00 | | 340.00 | 340.00 |
CJ TOTAL (II) | 396 538.00 | | 396 538.00 | 396 538.00 |
CO Grand total (0 to V) | 1 484 763.00 | 132 741.00 | 1 352 022.00 | 1 484 763.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 143 424.00 | 143 424.00 | | 143 424.00 |
DB Share, merger, contribution premiums, etc. | 177 411.00 | 177 411.00 | | 177 411.00 |
DD Legal reserve (1) | 14 342.00 | 14 342.00 | | 14 342.00 |
DG Other reserves | 666 440.00 | 644 479.00 | | 666 440.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 82 346.00 | 21 961.00 | | 82 346.00 |
DL TOTAL (I) | 1 083 964.00 | 1 001 618.00 | | 1 083 964.00 |
DU Loans and Debts from Credit Institutions (3) | 139 425.00 | 212 147.00 | | 139 425.00 |
DX Trade payables and related accounts | 94 326.00 | 135 057.00 | | 94 326.00 |
DY Tax and social security liabilities | 31 045.00 | 14 727.00 | | 31 045.00 |
EA Other liabilities | 3 262.00 | 6 733.00 | | 3 262.00 |
EC TOTAL (IV) | 268 058.00 | 368 663.00 | | 268 058.00 |
EE Grand total (I to V) | 1 352 022.00 | 1 370 281.00 | | 1 352 022.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 728 463.00 | | 728 463.00 | 728 463.00 |
FJ Net sales | 728 463.00 | | 728 463.00 | 728 463.00 |
FQ Other income | | | 418.00 | |
FR Total operating income (I) | | | 728 880.00 | |
FW Other purchases and external expenses | | | 188 190.00 | |
FX Taxes, duties, and similar payments | | | 7 217.00 | |
FY Salaries and Wages | | | 321 951.00 | |
FZ Social Security Contributions | | | 94 616.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 309.00 | |
GE Other Expenses | | | 1 039.00 | |
GF Total Operating Expenses (II) | | | 618 322.00 | |
GG - OPERATING RESULT (I - II) | | | 110 558.00 | |
GP Total financial income (V) | | | | |
GU Total financial expenses (VI) | | | 1 843.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 843.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 108 715.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | | 995.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -995.00 | | |
HK Income tax | 26 369.00 | 359.00 | | 26 369.00 |
HL TOTAL REVENUE (I + III + V + VII) | 728 880.00 | 682 211.00 | | 728 880.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 646 534.00 | 660 249.00 | | 646 534.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 82 346.00 | 21 961.00 | | 82 346.00 |
| |
| 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 | 1 088 225.00 | | | 1 088 225.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 621.00 | | | 621.00 |
I3 DECREASES Total Financial Fixed Assets | | | 58.00 | |
I4 DECREASES Grand Total | | | 1 088 225.00 | |
IN DECREASES Start-up, development, or research expenses | | | 621.00 | |
IO DECREASES Total including other intangible assets | | | 947 677.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 139 870.00 | |
KD ACQUISITIONS Total including other intangible assets | 947 677.00 | | | 947 677.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 139 870.00 | | | 139 870.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 58.00 | | | 58.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 127 432.00 | 5 309.00 | | 127 432.00 |
PE DEPRECIATION Total including other intangible assets | 9 522.00 | | | 9 522.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 117 910.00 | 5 309.00 | | 117 910.00 |
| |
| 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 | 94 326.00 | 94 326.00 | | 94 326.00 |
UT Other financial assets | 43.00 | | 43.00 | 43.00 |
VH Loans with a maturity of more than one year at origin | 139 425.00 | 37 563.00 | 101 861.00 | 139 425.00 |
VI Group and Associates | 3 262.00 | 3 262.00 | | 3 262.00 |
VK Loans repaid during the year | 72 494.00 | | | 72 494.00 |
VP Miscellaneous | 159 929.00 | 159 929.00 | | 159 929.00 |
VQ Other Taxes, Duties, and Similar Debts | 31 045.00 | 31 045.00 | | 31 045.00 |
VS Prepaid expenses | 340.00 | 340.00 | | 340.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 160 311.00 | 160 268.00 | 43.00 | 160 311.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 268 058.00 | 166 197.00 | 101 861.00 | 268 058.00 |
