| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 40 393.00 | 20 393.00 | 20 000.00 | 40 393.00 |
AH Goodwill | 2 732 858.00 | 29 408.00 | 2 703 450.00 | 2 732 858.00 |
AT Other tangible assets | 222 530.00 | 189 094.00 | 33 435.00 | 222 530.00 |
BD Other fixed assets | | | | |
BF Loans | 17 768.00 | | 17 768.00 | 17 768.00 |
BH Other financial assets | 38 323.00 | | 38 323.00 | 38 323.00 |
BJ TOTAL (I) | 3 051 871.00 | 238 895.00 | 2 812 976.00 | 3 051 871.00 |
BX Customers and related accounts | 26 966.00 | | 26 966.00 | 26 966.00 |
BZ Other receivables | 61 253.00 | | 61 253.00 | 61 253.00 |
CF Cash and cash equivalents | 2 994 735.00 | | 2 994 735.00 | 2 994 735.00 |
CH Prepaid expenses | 31 577.00 | | 31 577.00 | 31 577.00 |
CJ TOTAL (II) | 3 114 531.00 | | 3 114 531.00 | 3 114 531.00 |
CO Grand total (0 to V) | 6 166 402.00 | 238 895.00 | 5 927 506.00 | 6 166 402.00 |
CP Shares due in less than one year | 20 541.00 | | | 20 541.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 114 768.00 | 114 768.00 | | 114 768.00 |
DB Share, merger, contribution premiums, etc. | 30 321.00 | 30 321.00 | | 30 321.00 |
DD Legal reserve (1) | 14 422.00 | 14 422.00 | | 14 422.00 |
DG Other reserves | 1 316 475.00 | 1 057 217.00 | | 1 316 475.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 384 108.00 | 259 258.00 | | 384 108.00 |
DL TOTAL (I) | 1 860 094.00 | 1 475 986.00 | | 1 860 094.00 |
DM Proceeds from equity securities issues | 6.00 | 6.00 | | 6.00 |
DO TOTAL (II) | 6.00 | 6.00 | | 6.00 |
DP Provisions for Risks | 6 000.00 | 2 000.00 | | 6 000.00 |
DR TOTAL (IV) | 6 000.00 | 2 000.00 | | 6 000.00 |
DU Loans and Debts from Credit Institutions (3) | 619 259.00 | 855 843.00 | | 619 259.00 |
DV Miscellaneous Loans and Financial Debts (4) | 227 301.00 | 369 997.00 | | 227 301.00 |
DX Trade payables and related accounts | 75 038.00 | 77 085.00 | | 75 038.00 |
DY Tax and social security liabilities | 167 081.00 | 146 324.00 | | 167 081.00 |
DZ Fixed asset liabilities and related accounts | 11 501.00 | | | 11 501.00 |
EA Other liabilities | 2 961 228.00 | 2 351 488.00 | | 2 961 228.00 |
EC TOTAL (IV) | 4 061 406.00 | 3 800 737.00 | | 4 061 406.00 |
EE Grand total (I to V) | 5 927 506.00 | 5 278 729.00 | | 5 927 506.00 |
EG Accrued income and payables due within one year | 3 666 694.00 | 3 182 267.00 | | 3 666 694.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 79.00 | 124.00 | | 79.00 |
EI Including equity loans | 227 301.00 | | | 227 301.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 990 062.00 | | 1 990 062.00 | 1 990 062.00 |
FJ Net sales | 1 990 062.00 | | 1 990 062.00 | 1 990 062.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 873.00 | |
FQ Other income | | | 8 398.00 | |
FR Total operating income (I) | | | 2 002 333.00 | |
FW Other purchases and external expenses | | | 616 338.00 | |
FX Taxes, duties, and similar payments | | | 54 670.00 | |
FY Salaries and Wages | | | 651 518.00 | |
FZ Social Security Contributions | | | 241 233.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 871.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 6 000.00 | |
GE Other Expenses | | | 3 939.00 | |
GF Total Operating Expenses (II) | | | 1 587 569.00 | |
GG - OPERATING RESULT (I - II) | | | 414 764.00 | |
GL Other interest and similar income | | | 1 157.00 | |
GP Total financial income (V) | | | 1 157.00 | |
GR Interest and similar expenses | | | 31 480.00 | |
GU Total financial expenses (VI) | | | 31 480.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -30 323.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 384 441.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 90.00 | 188.00 | | 90.00 |
HF Exceptional expenses on capital transactions | 244.00 | | | 244.00 |
HH Total exceptional expenses (VIII) | 334.00 | 188.00 | | 334.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -334.00 | -188.00 | | -334.00 |
HK Income tax | | -28 327.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 003 489.00 | 1 733 303.00 | | 2 003 489.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 619 382.00 | 1 474 045.00 | | 1 619 382.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 384 108.00 | 259 258.00 | | 384 108.00 |
| |
| 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 | 3 031 682.00 | | 20 433.00 | 3 031 682.00 |
I3 DECREASES Total Financial Fixed Assets | | 244.00 | 56 091.00 | |
I4 DECREASES Grand Total | | 244.00 | | |
IO DECREASES Total including other intangible assets | | | 2 773 250.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 222 530.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 773 250.00 | | | 2 773 250.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 202 097.00 | | 20 433.00 | 202 097.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 56 334.00 | | | 56 334.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 225 024.00 | 13 871.00 | | 225 024.00 |
PE DEPRECIATION Total including other intangible assets | 49 801.00 | | | 49 801.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 175 223.00 | 13 871.00 | | 175 223.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 2 000.00 | 6 000.00 | 2 000.00 | 2 000.00 |
6T Receivables | 1 361.00 | | 1 361.00 | 1 361.00 |
7B Total provisions for depreciation | 1 361.00 | | 1 361.00 | 1 361.00 |
7C Grand total | 3 361.00 | 6 000.00 | 3 361.00 | 3 361.00 |
UE of which provisions and reversals: - Operating | | 6 000.00 | 3 361.00 | |
| |
| 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 | 75 038.00 | 75 038.00 | | 75 038.00 |
8C Staff and Related Accounts | 54 813.00 | 54 813.00 | | 54 813.00 |
8D Social Security and Other Social Organizations | 67 711.00 | 67 711.00 | | 67 711.00 |
8J Fixed Asset Liabilities and Related Accounts | 11 501.00 | 11 501.00 | | 11 501.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 961 228.00 | 2 961 228.00 | | 2 961 228.00 |
UP Loans | 17 768.00 | 17 768.00 | | 17 768.00 |
UT Other financial assets | 38 323.00 | 2 773.00 | 35 550.00 | 38 323.00 |
UX Other trade receivables | 26 966.00 | 26 966.00 | | 26 966.00 |
VB VAT | 5 456.00 | 5 456.00 | | 5 456.00 |
VG Loans with a maturity of up to one year at origin | 79.00 | 79.00 | | 79.00 |
VH Loans with a maturity of more than one year at origin | 619 180.00 | 224 468.00 | 394 712.00 | 619 180.00 |
VI Group and Associates | 227 301.00 | 227 301.00 | | 227 301.00 |
VK Loans repaid during the year | 236 245.00 | | | 236 245.00 |
VM Income taxes | 18 355.00 | 18 355.00 | | 18 355.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 940.00 | 6 940.00 | | 6 940.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 37 443.00 | 37 443.00 | | 37 443.00 |
VS Prepaid expenses | 31 577.00 | 31 577.00 | | 31 577.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 175 887.00 | 140 337.00 | 35 550.00 | 175 887.00 |
VW VAT | 37 617.00 | 37 617.00 | | 37 617.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 061 406.00 | 3 666 694.00 | 394 712.00 | 4 061 406.00 |
