| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 47 015.00 | 46 914.00 | 101.00 | 47 015.00 |
AH Goodwill | 43 297.00 | | 43 297.00 | 43 297.00 |
AT Other tangible assets | 22 494.00 | 18 361.00 | 4 133.00 | 22 494.00 |
BD Other fixed assets | 610.00 | | 610.00 | 610.00 |
BH Other financial assets | 140.00 | | 140.00 | 140.00 |
BJ TOTAL (I) | 145 800.00 | 65 275.00 | 80 525.00 | 145 800.00 |
BX Customers and related accounts | 121 067.00 | 5 565.00 | 115 502.00 | 121 067.00 |
BZ Other receivables | 63 008.00 | | 63 008.00 | 63 008.00 |
CD Marketable securities | 270 014.00 | | 270 014.00 | 270 014.00 |
CF Cash and cash equivalents | 615 140.00 | | 615 140.00 | 615 140.00 |
CH Prepaid expenses | 56 356.00 | | 56 356.00 | 56 356.00 |
CJ TOTAL (II) | 1 125 585.00 | 5 565.00 | 1 120 020.00 | 1 125 585.00 |
CO Grand total (0 to V) | 1 271 385.00 | 70 840.00 | 1 200 545.00 | 1 271 385.00 |
CU Other investments | 32 245.00 | | 32 245.00 | 32 245.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DB Share, merger, contribution premiums, etc. | 170 786.00 | 170 786.00 | | 170 786.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 446 612.00 | 353 288.00 | | 446 612.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 123 596.00 | 93 324.00 | | 123 596.00 |
DL TOTAL (I) | 749 794.00 | 626 199.00 | | 749 794.00 |
DU Loans and Debts from Credit Institutions (3) | 24 982.00 | 33 882.00 | | 24 982.00 |
DW Advances and down payments received on current orders | 21 698.00 | 24 903.00 | | 21 698.00 |
DX Trade payables and related accounts | 150 174.00 | 146 338.00 | | 150 174.00 |
DY Tax and social security liabilities | 60 187.00 | 74 376.00 | | 60 187.00 |
EA Other liabilities | 129 054.00 | 139 986.00 | | 129 054.00 |
EB Prepaid income (2) | 64 657.00 | 67 076.00 | | 64 657.00 |
EC TOTAL (IV) | 450 751.00 | 486 561.00 | | 450 751.00 |
EE Grand total (I to V) | 1 200 545.00 | 1 112 759.00 | | 1 200 545.00 |
EG Accrued income and payables due within one year | 413 149.00 | 436 740.00 | | 413 149.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 61.00 | | | 61.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 503 004.00 | | 4 503 004.00 | 4 503 004.00 |
FJ Net sales | 4 503 004.00 | | 4 503 004.00 | 4 503 004.00 |
FQ Other income | | | 18 390.00 | |
FR Total operating income (I) | | | 4 521 394.00 | |
FW Other purchases and external expenses | | | 4 100 006.00 | |
FX Taxes, duties, and similar payments | | | 6 022.00 | |
FY Salaries and Wages | | | 182 083.00 | |
FZ Social Security Contributions | | | 52 414.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 435.00 | |
GE Other Expenses | | | 422.00 | |
GF Total Operating Expenses (II) | | | 4 354 382.00 | |
GG - OPERATING RESULT (I - II) | | | 167 013.00 | |
GL Other interest and similar income | | | 2 899.00 | |
GP Total financial income (V) | | | 2 899.00 | |
GR Interest and similar expenses | | | 177.00 | |
GU Total financial expenses (VI) | | | 177.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 722.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 169 735.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 391.00 | 4 718.00 | | 1 391.00 |
HD Total exceptional income (VII) | 1 391.00 | 4 718.00 | | 1 391.00 |
HG Exceptional depreciation and provisions | | 698.00 | | |
HH Total exceptional expenses (VIII) | | 698.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 391.00 | 4 020.00 | | 1 391.00 |
HK Income tax | 47 530.00 | 31 732.00 | | 47 530.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 525 685.00 | 4 456 872.00 | | 4 525 685.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 402 089.00 | 4 363 547.00 | | 4 402 089.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 123 596.00 | 93 324.00 | | 123 596.00 |
| |
| 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 | 143 964.00 | | 1 836.00 | 143 964.00 |
I3 DECREASES Total Financial Fixed Assets | | | 32 995.00 | |
I4 DECREASES Grand Total | | | 145 800.00 | |
IO DECREASES Total including other intangible assets | | | 90 312.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 22 494.00 | |
KD ACQUISITIONS Total including other intangible assets | 90 312.00 | | | 90 312.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 20 658.00 | | 1 836.00 | 20 658.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 32 995.00 | | | 32 995.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 51 840.00 | 13 435.00 | 65 275.00 | 51 840.00 |
PE DEPRECIATION Total including other intangible assets | 34 403.00 | 12 511.00 | 46 914.00 | 34 403.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 17 437.00 | 924.00 | 18 361.00 | 17 437.00 |
| |
| 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 | 150 174.00 | 150 174.00 | | 150 174.00 |
8D Social Security and Other Social Organizations | 60 187.00 | 60 187.00 | | 60 187.00 |
8K Other liabilities (including liabilities related to repo transactions) | 129 054.00 | 129 054.00 | | 129 054.00 |
8L Deferred income | 64 657.00 | 64 657.00 | | 64 657.00 |
UT Other financial assets | 140.00 | | 140.00 | 140.00 |
UX Other trade receivables | 121 067.00 | 121 067.00 | | 121 067.00 |
VG Loans with a maturity of up to one year at origin | 61.00 | 61.00 | | 61.00 |
VH Loans with a maturity of more than one year at origin | 24 921.00 | 9 017.00 | 15 904.00 | 24 921.00 |
VK Loans repaid during the year | 8 959.00 | | | 8 959.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 63 008.00 | 63 008.00 | | 63 008.00 |
VS Prepaid expenses | 56 356.00 | 56 356.00 | | 56 356.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 240 571.00 | 240 431.00 | 140.00 | 240 571.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 429 053.00 | 413 149.00 | 15 904.00 | 429 053.00 |
