| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 7 796.00 | 7 796.00 | | 7 796.00 |
AH Goodwill | 873 588.00 | 873 588.00 | | 873 588.00 |
AT Other tangible assets | 404 242.00 | 251 819.00 | 152 423.00 | 404 242.00 |
BH Other financial assets | 9 433.00 | | 9 433.00 | 9 433.00 |
BJ TOTAL (I) | 1 295 059.00 | 1 133 203.00 | 161 856.00 | 1 295 059.00 |
BV Advances and down payments on orders | 2 748.00 | | 2 748.00 | 2 748.00 |
BX Customers and related accounts | 143 305.00 | | 143 305.00 | 143 305.00 |
BZ Other receivables | 1 376 514.00 | | 1 376 514.00 | 1 376 514.00 |
CF Cash and cash equivalents | 344 837.00 | | 344 837.00 | 344 837.00 |
CH Prepaid expenses | 11 269.00 | | 11 269.00 | 11 269.00 |
CJ TOTAL (II) | 1 878 673.00 | | 1 878 673.00 | 1 878 673.00 |
CO Grand total (0 to V) | 3 173 732.00 | 1 133 203.00 | 2 040 529.00 | 3 173 732.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DE Statutory or contractual reserves | 350 788.00 | 350 788.00 | | 350 788.00 |
DH Retained earnings | -664 424.00 | -396 481.00 | | -664 424.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 90 896.00 | -267 943.00 | | 90 896.00 |
DL TOTAL (I) | -180 816.00 | -271 712.00 | | -180 816.00 |
DP Provisions for Risks | 30 475.00 | 20 608.00 | | 30 475.00 |
DQ Provisions for Expenses | 24 780.00 | 31 636.00 | | 24 780.00 |
DR TOTAL (IV) | 55 255.00 | 52 244.00 | | 55 255.00 |
DX Trade payables and related accounts | 184 420.00 | 75 677.00 | | 184 420.00 |
DY Tax and social security liabilities | 188 523.00 | 191 991.00 | | 188 523.00 |
EA Other liabilities | 1 793 147.00 | 1 851 554.00 | | 1 793 147.00 |
EC TOTAL (IV) | 2 166 090.00 | 2 119 222.00 | | 2 166 090.00 |
EE Grand total (I to V) | 2 040 529.00 | 1 899 754.00 | | 2 040 529.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 509 195.00 | | 1 509 195.00 | 1 509 195.00 |
FJ Net sales | 1 509 195.00 | | 1 509 195.00 | 1 509 195.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 30 480.00 | |
FQ Other income | | | 22.00 | |
FR Total operating income (I) | | | 1 539 697.00 | |
FW Other purchases and external expenses | | | 681 328.00 | |
FX Taxes, duties, and similar payments | | | 29 489.00 | |
FY Salaries and Wages | | | 779 027.00 | |
FZ Social Security Contributions | | | 226 204.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 33 738.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 9 867.00 | |
GE Other Expenses | | | 13 019.00 | |
GF Total Operating Expenses (II) | | | 1 772 671.00 | |
GG - OPERATING RESULT (I - II) | | | -232 975.00 | |
GR Interest and similar expenses | | | 4 087.00 | |
GU Total financial expenses (VI) | | | 4 087.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 087.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -237 062.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 5 660.00 | 6 079.00 | | 5 660.00 |
HB Exceptional income from capital transactions | 309 814.00 | 41 872.00 | | 309 814.00 |
HC Reversals of provisions and transfers of expenses | 12 608.00 | 24 792.00 | | 12 608.00 |
HD Total exceptional income (VII) | 328 082.00 | 72 742.00 | | 328 082.00 |
HE Exceptional expenses on management operations | 124.00 | 170.00 | | 124.00 |
HH Total exceptional expenses (VIII) | 124.00 | 170.00 | | 124.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 327 958.00 | 72 572.00 | | 327 958.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 867 779.00 | 1 422 007.00 | | 1 867 779.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 776 883.00 | 1 689 950.00 | | 1 776 883.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 90 896.00 | -267 943.00 | | 90 896.00 |
| |
| 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 | 444 908.00 | | 850 151.00 | 444 908.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 433.00 | |
I4 DECREASES Grand Total | | | 1 295 059.00 | |
IO DECREASES Total including other intangible assets | | | 881 384.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 404 242.00 | |
KD ACQUISITIONS Total including other intangible assets | 881 384.00 | | | 881 384.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 429 519.00 | | -25 277.00 | 429 519.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 594.00 | | 1 839.00 | 7 594.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 255 548.00 | 33 738.00 | 29 671.00 | 255 548.00 |
PE DEPRECIATION Total including other intangible assets | 7 796.00 | | | 7 796.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 247 752.00 | 33 738.00 | 29 671.00 | 247 752.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 52 244.00 | 9 867.00 | 6 856.00 | 52 244.00 |
6A on fixed assets – intangible | 873 588.00 | | | 873 588.00 |
7B Total provisions for depreciation | 873 588.00 | | | 873 588.00 |
7C Grand total | 925 832.00 | 9 867.00 | 6 856.00 | 925 832.00 |
UE of which provisions and reversals: - Operating | | 9 867.00 | 6 856.00 | |
| |
| 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 | 184 420.00 | 184 420.00 | | 184 420.00 |
8C Staff and Related Accounts | 65 829.00 | 65 829.00 | | 65 829.00 |
8D Social Security and Other Social Organizations | 82 689.00 | 82 689.00 | | 82 689.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 584 600.00 | 1 584 600.00 | | 1 584 600.00 |
UT Other financial assets | 9 433.00 | | 9 433.00 | 9 433.00 |
UX Other trade receivables | 143 305.00 | 143 305.00 | | 143 305.00 |
VB VAT | 31 327.00 | 31 327.00 | | 31 327.00 |
VI Group and Associates | 208 547.00 | 208 547.00 | | 208 547.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 504.00 | 5 504.00 | | 5 504.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 345 187.00 | 1 345 187.00 | | 1 345 187.00 |
VS Prepaid expenses | 11 269.00 | 11 269.00 | | 11 269.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 540 521.00 | 1 540 521.00 | | 1 540 521.00 |
VW VAT | 34 500.00 | 34 500.00 | | 34 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 166 090.00 | 2 166 090.00 | | 2 166 090.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 27.00 | | | 27.00 |
