| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 15 134.00 | 15 134.00 | | 15 134.00 |
AR Technical installations, industrial equipment and tools | 3 116.00 | 2 079.00 | 1 037.00 | 3 116.00 |
AT Other tangible assets | 123 343.00 | 47 413.00 | 75 929.00 | 123 343.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 2 400.00 | | 2 400.00 | 2 400.00 |
BJ TOTAL (I) | 144 007.00 | 64 626.00 | 79 381.00 | 144 007.00 |
BX Customers and related accounts | 387 662.00 | | 387 662.00 | 387 662.00 |
BZ Other receivables | 22 397.00 | | 22 397.00 | 22 397.00 |
CD Marketable securities | 200 000.00 | | 200 000.00 | 200 000.00 |
CF Cash and cash equivalents | 201 370.00 | | 201 370.00 | 201 370.00 |
CH Prepaid expenses | 9 283.00 | | 9 283.00 | 9 283.00 |
CJ TOTAL (II) | 820 712.00 | | 820 712.00 | 820 712.00 |
CO Grand total (0 to V) | 964 719.00 | 64 626.00 | 900 093.00 | 964 719.00 |
CP Shares due in less than one year | 2 400.00 | | | 2 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 472 937.00 | 437 642.00 | | 472 937.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 51 765.00 | 35 295.00 | | 51 765.00 |
DL TOTAL (I) | 533 502.00 | 481 737.00 | | 533 502.00 |
DV Miscellaneous Loans and Financial Debts (4) | 121 249.00 | 65 730.00 | | 121 249.00 |
DX Trade payables and related accounts | 138 793.00 | 78 178.00 | | 138 793.00 |
DY Tax and social security liabilities | 99 890.00 | 85 780.00 | | 99 890.00 |
EA Other liabilities | 6 660.00 | 6 180.00 | | 6 660.00 |
EC TOTAL (IV) | 366 591.00 | 235 868.00 | | 366 591.00 |
EE Grand total (I to V) | 900 093.00 | 717 605.00 | | 900 093.00 |
EG Accrued income and payables due within one year | 366 591.00 | 235 868.00 | | 366 591.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 420 749.00 | | 420 749.00 | 420 749.00 |
FJ Net sales | 420 749.00 | | 420 749.00 | 420 749.00 |
FQ Other income | | | 43.00 | |
FR Total operating income (I) | | | 420 792.00 | |
FW Other purchases and external expenses | | | 75 035.00 | |
FX Taxes, duties, and similar payments | | | 2 188.00 | |
FY Salaries and Wages | | | 194 073.00 | |
FZ Social Security Contributions | | | 27 922.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 178.00 | |
GE Other Expenses | | | 53 081.00 | |
GF Total Operating Expenses (II) | | | 359 476.00 | |
GG - OPERATING RESULT (I - II) | | | 61 316.00 | |
GL Other interest and similar income | | | 457.00 | |
GP Total financial income (V) | | | 457.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 457.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 61 773.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 53 040.00 | 53 040.00 | | 53 040.00 |
HB Exceptional income from capital transactions | 1 500.00 | | | 1 500.00 |
HD Total exceptional income (VII) | 1 500.00 | | | 1 500.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 500.00 | | | 1 500.00 |
HK Income tax | 11 508.00 | 5 330.00 | | 11 508.00 |
HL TOTAL REVENUE (I + III + V + VII) | 422 749.00 | 382 355.00 | | 422 749.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 370 984.00 | 347 060.00 | | 370 984.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 51 765.00 | 35 295.00 | | 51 765.00 |
| |
| 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 | 138 825.00 | | 19 301.00 | 138 825.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 415.00 | |
I4 DECREASES Grand Total | | 14 119.00 | 144 007.00 | |
IO DECREASES Total including other intangible assets | | 1 927.00 | 15 134.00 | |
IY DECREASES Total Tangible Fixed Assets | | 12 192.00 | 126 459.00 | |
KD ACQUISITIONS Total including other intangible assets | 17 061.00 | | | 17 061.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 119 350.00 | | 19 301.00 | 119 350.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 415.00 | | | 2 415.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 71 567.00 | 7 178.00 | 14 119.00 | 71 567.00 |
PE DEPRECIATION Total including other intangible assets | 17 061.00 | | 1 927.00 | 17 061.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 54 507.00 | 7 178.00 | 12 192.00 | 54 507.00 |
| |
| 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 | 14 043.00 | 14 043.00 | | 14 043.00 |
8D Social Security and Other Social Organizations | 10 720.00 | 10 720.00 | | 10 720.00 |
8E Income Taxes | 1 950.00 | 1 950.00 | | 1 950.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 660.00 | 6 660.00 | | 6 660.00 |
UT Other financial assets | 2 400.00 | 2 400.00 | | 2 400.00 |
UX Other trade receivables | 387 662.00 | 387 662.00 | | 387 662.00 |
VB VAT | 21 536.00 | 21 536.00 | | 21 536.00 |
VG Loans with a maturity of up to one year at origin | 138 793.00 | 138 793.00 | | 138 793.00 |
VI Group and Associates | 121 249.00 | 121 249.00 | | 121 249.00 |
VQ Other Taxes, Duties, and Similar Debts | 942.00 | 942.00 | | 942.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 861.00 | 861.00 | | 861.00 |
VS Prepaid expenses | 9 283.00 | 9 283.00 | | 9 283.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 421 742.00 | 421 742.00 | | 421 742.00 |
VW VAT | 72 234.00 | 72 234.00 | | 72 234.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 366 591.00 | 366 591.00 | | 366 591.00 |
