| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 260 000.00 | | 260 000.00 | 260 000.00 |
AJ Other Intangible Assets | 45 967.00 | 23 620.00 | 22 347.00 | 45 967.00 |
AR Technical installations, industrial equipment and tools | 15 540.00 | 13 699.00 | 1 842.00 | 15 540.00 |
AT Other tangible assets | 7 724.00 | 5 720.00 | 2 004.00 | 7 724.00 |
BJ TOTAL (I) | 336 370.00 | 43 038.00 | 293 332.00 | 336 370.00 |
BR Intermediate and finished products | 4 529.00 | | 4 529.00 | 4 529.00 |
BX Customers and related accounts | 106 790.00 | | 106 790.00 | 106 790.00 |
BZ Other receivables | 81 496.00 | | 81 496.00 | 81 496.00 |
CD Marketable securities | 244 581.00 | | 244 581.00 | 244 581.00 |
CF Cash and cash equivalents | 603 797.00 | | 603 797.00 | 603 797.00 |
CH Prepaid expenses | 5 172.00 | | 5 172.00 | 5 172.00 |
CJ TOTAL (II) | 1 046 366.00 | | 1 046 366.00 | 1 046 366.00 |
CO Grand total (0 to V) | 1 382 736.00 | 43 038.00 | 1 339 698.00 | 1 382 736.00 |
CU Other investments | 7 139.00 | | 7 139.00 | 7 139.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 600 000.00 | 600 000.00 | | 600 000.00 |
DD Legal reserve (1) | 60 000.00 | 60 000.00 | | 60 000.00 |
DG Other reserves | 435 023.00 | 395 508.00 | | 435 023.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 243 435.00 | 239 519.00 | | 243 435.00 |
DL TOTAL (I) | 1 338 459.00 | 1 295 027.00 | | 1 338 459.00 |
DV Miscellaneous Loans and Financial Debts (4) | 125.00 | 91 860.00 | | 125.00 |
DX Trade payables and related accounts | 92.00 | 1 365.00 | | 92.00 |
DY Tax and social security liabilities | 1 022.00 | 3 017.00 | | 1 022.00 |
EC TOTAL (IV) | 1 239.00 | 96 241.00 | | 1 239.00 |
EE Grand total (I to V) | 1 339 698.00 | 1 391 269.00 | | 1 339 698.00 |
EG Accrued income and payables due within one year | 1 239.00 | 96 241.00 | | 1 239.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 894 692.00 | | 894 692.00 | 894 692.00 |
FJ Net sales | 894 692.00 | | 894 692.00 | 894 692.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | -8.00 | |
FR Total operating income (I) | | | 894 685.00 | |
FU Purchases of raw materials and other supplies | | | 71 175.00 | |
FV Inventory change (raw materials and supplies) | | | 9 798.00 | |
FW Other purchases and external expenses | | | 118 240.00 | |
FX Taxes, duties, and similar payments | | | 7 246.00 | |
FY Salaries and Wages | | | 301 673.00 | |
FZ Social Security Contributions | | | 18 738.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 552.00 | |
GE Other Expenses | | | 30 138.00 | |
GF Total Operating Expenses (II) | | | 562 560.00 | |
GG - OPERATING RESULT (I - II) | | | 332 125.00 | |
GI Supported loss or transferred profit (IV) | | | 7 512.00 | |
GK Income from other securities and fixed asset receivables | | | 4 753.00 | |
GL Other interest and similar income | | | 1 364.00 | |
GP Total financial income (V) | | | 6 117.00 | |
GR Interest and similar expenses | | | 207.00 | |
GU Total financial expenses (VI) | | | 207.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 910.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 330 523.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 2 160.00 | | |
HA Exceptional income from management transactions | 400.00 | 44.00 | | 400.00 |
HD Total exceptional income (VII) | 400.00 | 44.00 | | 400.00 |
HE Exceptional expenses on management operations | 120.00 | 6.00 | | 120.00 |
HH Total exceptional expenses (VIII) | 120.00 | 6.00 | | 120.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 280.00 | 38.00 | | 280.00 |
HK Income tax | 87 368.00 | 106 117.00 | | 87 368.00 |
HL TOTAL REVENUE (I + III + V + VII) | 901 202.00 | 859 575.00 | | 901 202.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 657 767.00 | 620 056.00 | | 657 767.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 243 435.00 | 239 519.00 | | 243 435.00 |
HP References: Equipment leasing | | 167.00 | | |
| |
| 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 | 334 653.00 | | 3 468.00 | 334 653.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 139.00 | |
I4 DECREASES Grand Total | | 1 751.00 | 336 370.00 | |
IO DECREASES Total including other intangible assets | | | 305 967.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 751.00 | 23 264.00 | |
KD ACQUISITIONS Total including other intangible assets | 305 967.00 | | | 305 967.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 547.00 | | 3 468.00 | 21 547.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 139.00 | | | 7 139.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 39 237.00 | 5 552.00 | 1 751.00 | 39 237.00 |
PE DEPRECIATION Total including other intangible assets | 19 790.00 | 3 830.00 | | 19 790.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 19 447.00 | 1 722.00 | 1 751.00 | 19 447.00 |
| |
| 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 | 92.00 | 92.00 | | 92.00 |
UX Other trade receivables | 106 790.00 | 106 790.00 | | 106 790.00 |
VC Group and associates | 60 832.00 | 60 832.00 | | 60 832.00 |
VI Group and Associates | 125.00 | 125.00 | | 125.00 |
VM Income taxes | 18 758.00 | 18 758.00 | | 18 758.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 022.00 | 1 022.00 | | 1 022.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 906.00 | 1 906.00 | | 1 906.00 |
VS Prepaid expenses | 5 172.00 | 5 172.00 | | 5 172.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 193 459.00 | 193 459.00 | | 193 459.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 239.00 | 1 239.00 | | 1 239.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 5 888.00 | 5 828.00 | | 5 888.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 563.00 | 7 237.00 | | 7 563.00 |
ST Other accounts | 52 429.00 | 52 329.00 | | 52 429.00 |
XQ Rental, rental and co-ownership charges | 58 248.00 | 57 869.00 | | 58 248.00 |
YW Business tax | 1 358.00 | 1 351.00 | | 1 358.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 7 246.00 | 7 179.00 | | 7 246.00 |
ZE Dividends | 200 004.00 | | | 200 004.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 118 240.00 | 117 435.00 | | 118 240.00 |
