| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 41 803.00 | 40 743.00 | 1 059.00 | 41 803.00 |
AT Other tangible assets | 23 332.00 | 19 145.00 | 4 187.00 | 23 332.00 |
AV Fixed assets in progress | 11 196.00 | | 11 196.00 | 11 196.00 |
BH Other financial assets | 650.00 | | 650.00 | 650.00 |
BJ TOTAL (I) | 344 838.00 | 59 889.00 | 284 950.00 | 344 838.00 |
BX Customers and related accounts | 199 162.00 | | 199 162.00 | 199 162.00 |
BZ Other receivables | 56 989.00 | | 56 989.00 | 56 989.00 |
CF Cash and cash equivalents | 641.00 | | 641.00 | 641.00 |
CH Prepaid expenses | 7 133.00 | | 7 133.00 | 7 133.00 |
CJ TOTAL (II) | 263 924.00 | | 263 924.00 | 263 924.00 |
CO Grand total (0 to V) | 608 763.00 | 59 889.00 | 548 874.00 | 608 763.00 |
CS Evaluated investments - equity method | 267 858.00 | | 267 858.00 | 267 858.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 64 000.00 | 64 000.00 | | 64 000.00 |
DD Legal reserve (1) | 6 400.00 | 6 400.00 | | 6 400.00 |
DG Other reserves | 229 989.00 | 191 162.00 | | 229 989.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 898.00 | 38 827.00 | | 10 898.00 |
DL TOTAL (I) | 311 287.00 | 300 389.00 | | 311 287.00 |
DU Loans and Debts from Credit Institutions (3) | 34 700.00 | 39 607.00 | | 34 700.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 506.00 | 12 606.00 | | 25 506.00 |
DX Trade payables and related accounts | 38 336.00 | 19 247.00 | | 38 336.00 |
DY Tax and social security liabilities | 91 951.00 | 121 635.00 | | 91 951.00 |
EA Other liabilities | 47 094.00 | 2 061.00 | | 47 094.00 |
EC TOTAL (IV) | 237 587.00 | 195 157.00 | | 237 587.00 |
EE Grand total (I to V) | 548 874.00 | 495 546.00 | | 548 874.00 |
EG Accrued income and payables due within one year | | 187 178.00 | | |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 24 294.00 | | |
EI Including equity loans | 25 506.00 | | | 25 506.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 562 721.00 | |
FJ Net sales | | | 562 721.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 16 690.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 579 416.00 | |
FW Other purchases and external expenses | | | 184 333.00 | |
FX Taxes, duties, and similar payments | | | 14 721.00 | |
FY Salaries and Wages | | | 235 921.00 | |
FZ Social Security Contributions | | | 114 069.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 980.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 562 027.00 | |
GG - OPERATING RESULT (I - II) | | | 17 388.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 446.00 | |
GP Total financial income (V) | | | 446.00 | |
GR Interest and similar expenses | | | 452.00 | |
GU Total financial expenses (VI) | | | 452.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 382.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 24.00 | 3 781.00 | | 24.00 |
HD Total exceptional income (VII) | 24.00 | 3 781.00 | | 24.00 |
HE Exceptional expenses on management operations | 2 067.00 | 2 900.00 | | 2 067.00 |
HH Total exceptional expenses (VIII) | 2 067.00 | 2 900.00 | | 2 067.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 043.00 | 881.00 | | -2 043.00 |
HK Income tax | 4 441.00 | 9 631.00 | | 4 441.00 |
HL TOTAL REVENUE (I + III + V + VII) | 579 886.00 | 525 714.00 | | 579 886.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 568 988.00 | 486 887.00 | | 568 988.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 898.00 | 38 827.00 | | 10 898.00 |
| |
| 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 | 331 665.00 | | 13 173.00 | 331 665.00 |
I3 DECREASES Total Financial Fixed Assets | | | 268 508.00 | |
I4 DECREASES Grand Total | | | 344 838.00 | |
IO DECREASES Total including other intangible assets | | | 41 803.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 34 528.00 | |
KD ACQUISITIONS Total including other intangible assets | 41 803.00 | | | 41 803.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 355.00 | | 13 173.00 | 21 355.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 268 508.00 | | | 268 508.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 46 909.00 | 12 980.00 | 59 889.00 | 46 909.00 |
PE DEPRECIATION Total including other intangible assets | 34 019.00 | 6 724.00 | 40 743.00 | 34 019.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 890.00 | 6 256.00 | 19 145.00 | 12 890.00 |
| |
| 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 | 38 336.00 | 38 336.00 | | 38 336.00 |
8C Staff and Related Accounts | 28 213.00 | 28 213.00 | | 28 213.00 |
8D Social Security and Other Social Organizations | 34 198.00 | 34 198.00 | | 34 198.00 |
8J Fixed Asset Liabilities and Related Accounts | 25 506.00 | 25 506.00 | | 25 506.00 |
8K Other liabilities (including liabilities related to repo transactions) | 47 094.00 | 47 094.00 | | 47 094.00 |
UT Other financial assets | 650.00 | | 650.00 | 650.00 |
UX Other trade receivables | 199 162.00 | 199 162.00 | | 199 162.00 |
VB VAT | 1 738.00 | 1 738.00 | | 1 738.00 |
VC Group and associates | 47 005.00 | 47 005.00 | | 47 005.00 |
VH Loans with a maturity of more than one year at origin | 34 700.00 | 34 085.00 | 615.00 | 34 700.00 |
VK Loans repaid during the year | 7 328.00 | | | 7 328.00 |
VM Income taxes | 8 246.00 | 8 246.00 | | 8 246.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 499.00 | 5 499.00 | | 5 499.00 |
VS Prepaid expenses | 7 133.00 | 7 133.00 | | 7 133.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 263 933.00 | 263 283.00 | 650.00 | 263 933.00 |
VW VAT | 24 042.00 | 24 042.00 | | 24 042.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 237 587.00 | 236 972.00 | 615.00 | 237 587.00 |
