| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 48 624.00 | 44 843.00 | 3 781.00 | 48 624.00 |
AH Goodwill | 9 159.00 | | 9 159.00 | 9 159.00 |
AT Other tangible assets | 404 616.00 | 280 526.00 | 124 090.00 | 404 616.00 |
AX Advances and down payments | | | | |
BH Other financial assets | 13 242.00 | | 13 242.00 | 13 242.00 |
BJ TOTAL (I) | 475 641.00 | 325 369.00 | 150 272.00 | 475 641.00 |
BX Customers and related accounts | 60 714.00 | | 60 714.00 | 60 714.00 |
BZ Other receivables | 21 659.00 | | 21 659.00 | 21 659.00 |
CF Cash and cash equivalents | 8 056 497.00 | | 8 056 497.00 | 8 056 497.00 |
CH Prepaid expenses | 44 494.00 | | 44 494.00 | 44 494.00 |
CJ TOTAL (II) | 8 183 364.00 | | 8 183 364.00 | 8 183 364.00 |
CO Grand total (0 to V) | 8 659 005.00 | 325 369.00 | 8 333 636.00 | 8 659 005.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 600.00 | 15 600.00 | | 15 600.00 |
DD Legal reserve (1) | 1 560.00 | 1 560.00 | | 1 560.00 |
DG Other reserves | 129 534.00 | 129 534.00 | | 129 534.00 |
DH Retained earnings | 156 117.00 | 154 970.00 | | 156 117.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 201 047.00 | 161 146.00 | | 201 047.00 |
DL TOTAL (I) | 503 857.00 | 462 810.00 | | 503 857.00 |
DQ Provisions for Expenses | 67 080.00 | 57 280.00 | | 67 080.00 |
DR TOTAL (IV) | 67 080.00 | 57 280.00 | | 67 080.00 |
DU Loans and Debts from Credit Institutions (3) | | 115 954.00 | | |
DX Trade payables and related accounts | 17 650.00 | 14 924.00 | | 17 650.00 |
DY Tax and social security liabilities | 381 690.00 | 360 099.00 | | 381 690.00 |
EA Other liabilities | 7 363 358.00 | 7 319 538.00 | | 7 363 358.00 |
EC TOTAL (IV) | 7 762 698.00 | 7 810 516.00 | | 7 762 698.00 |
EE Grand total (I to V) | 8 333 636.00 | 8 330 606.00 | | 8 333 636.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 2 076 683.00 | |
FJ Net sales | | | 2 076 683.00 | |
FO Operating subsidies | | | | |
FQ Other income | | | 23 461.00 | |
FR Total operating income (I) | | | 2 100 144.00 | |
FW Other purchases and external expenses | | | 344 138.00 | |
FX Taxes, duties, and similar payments | | | 38 653.00 | |
FY Salaries and Wages | | | 951 516.00 | |
FZ Social Security Contributions | | | 428 604.00 | |
GB Operating Expenses - Provisions | | | 57 540.00 | |
GE Other Expenses | | | 46.00 | |
GF Total Operating Expenses (II) | | | 1 820 497.00 | |
GG - OPERATING RESULT (I - II) | | | 279 647.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5.00 | |
GP Total financial income (V) | | | 44 645.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 44 645.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 324 291.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 4 486.00 | | | 4 486.00 |
HH Total exceptional expenses (VIII) | | 1 683.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 486.00 | -1 683.00 | | 4 486.00 |
HJ Employee participation in company results | 51 917.00 | 55 430.00 | | 51 917.00 |
HK Income tax | 75 813.00 | 51 068.00 | | 75 813.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 149 275.00 | 2 117 003.00 | | 2 149 275.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 948 228.00 | 1 955 857.00 | | 1 948 228.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 201 047.00 | 161 146.00 | | 201 047.00 |
| |
| 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 | 437 113.00 | | 97 541.00 | 437 113.00 |
I3 DECREASES Total Financial Fixed Assets | | | 13 242.00 | |
I4 DECREASES Grand Total | | 59 013.00 | 475 641.00 | |
IO DECREASES Total including other intangible assets | | | 57 783.00 | |
IY DECREASES Total Tangible Fixed Assets | | 59 013.00 | 404 616.00 | |
KD ACQUISITIONS Total including other intangible assets | 56 794.00 | | 989.00 | 56 794.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 367 077.00 | | 96 552.00 | 367 077.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 242.00 | | | 13 242.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 277 629.00 | 47 740.00 | | 277 629.00 |
PE DEPRECIATION Total including other intangible assets | 40 181.00 | 4 662.00 | | 40 181.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 237 449.00 | 43 078.00 | | 237 449.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | 57 280.00 | 9 800.00 | | 57 280.00 |
| |
| 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 | 17 650.00 | 17 650.00 | | 17 650.00 |
8D Social Security and Other Social Organizations | 381 690.00 | 381 690.00 | | 381 690.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 363 358.00 | 7 363 358.00 | | 7 363 358.00 |
UT Other financial assets | 13 242.00 | | 13 242.00 | 13 242.00 |
UX Other trade receivables | 60 714.00 | 60 714.00 | | 60 714.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 21 659.00 | 21 659.00 | | 21 659.00 |
VS Prepaid expenses | 44 494.00 | 44 494.00 | | 44 494.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 140 108.00 | 126 867.00 | 13 242.00 | 140 108.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 762 698.00 | 7 762 698.00 | | 7 762 698.00 |
