| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 36 345.00 | 33 849.00 | 2 496.00 | 36 345.00 |
AH Goodwill | 2 248 724.00 | | 2 248 724.00 | 2 248 724.00 |
AT Other tangible assets | 422 618.00 | 229 446.00 | 193 172.00 | 422 618.00 |
BH Other financial assets | 34 780.00 | | 34 780.00 | 34 780.00 |
BJ TOTAL (I) | 12 732 658.00 | 263 295.00 | 12 469 362.00 | 12 732 658.00 |
BX Customers and related accounts | 764 696.00 | | 764 696.00 | 764 696.00 |
BZ Other receivables | 1 000 725.00 | | 1 000 725.00 | 1 000 725.00 |
CD Marketable securities | 199 516.00 | | 199 516.00 | 199 516.00 |
CF Cash and cash equivalents | 2 445 262.00 | | 2 445 262.00 | 2 445 262.00 |
CJ TOTAL (II) | 4 410 200.00 | | 4 410 200.00 | 4 410 200.00 |
CO Grand total (0 to V) | 17 142 859.00 | 263 295.00 | 16 879 563.00 | 17 142 859.00 |
CU Other investments | 9 990 189.00 | | 9 990 189.00 | 9 990 189.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000 000.00 | 3 000 000.00 | | 3 000 000.00 |
DB Share, merger, contribution premiums, etc. | 2 776 505.00 | 2 776 505.00 | | 2 776 505.00 |
DD Legal reserve (1) | 300 000.00 | 286 614.00 | | 300 000.00 |
DG Other reserves | 5 995 522.00 | 5 360 647.00 | | 5 995 522.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 870 046.00 | 648 260.00 | | 870 046.00 |
DL TOTAL (I) | 12 942 074.00 | 12 072 028.00 | | 12 942 074.00 |
DP Provisions for Risks | 45 000.00 | 45 000.00 | | 45 000.00 |
DR TOTAL (IV) | 45 000.00 | 45 000.00 | | 45 000.00 |
DU Loans and Debts from Credit Institutions (3) | 2 340 984.00 | 2 706 942.00 | | 2 340 984.00 |
DV Miscellaneous Loans and Financial Debts (4) | 909 074.00 | 1 462 543.00 | | 909 074.00 |
DX Trade payables and related accounts | 128 489.00 | 39 386.00 | | 128 489.00 |
DY Tax and social security liabilities | 513 940.00 | 291 851.00 | | 513 940.00 |
EC TOTAL (IV) | 3 892 488.00 | 4 500 723.00 | | 3 892 488.00 |
EE Grand total (I to V) | 16 879 563.00 | 16 617 751.00 | | 16 879 563.00 |
EG Accrued income and payables due within one year | 2 412 623.00 | 3 155 217.00 | | 2 412 623.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 259 186.00 | | 3 259 186.00 | 3 259 186.00 |
FJ Net sales | 3 259 186.00 | | 3 259 186.00 | 3 259 186.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 31 038.00 | |
FQ Other income | | | 141.00 | |
FR Total operating income (I) | | | 3 290 366.00 | |
FW Other purchases and external expenses | | | 1 238 530.00 | |
FX Taxes, duties, and similar payments | | | 91 370.00 | |
FY Salaries and Wages | | | 1 121 891.00 | |
FZ Social Security Contributions | | | 409 327.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 74 388.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 2 935 508.00 | |
GG - OPERATING RESULT (I - II) | | | 354 857.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 800 331.00 | |
GK Income from other securities and fixed asset receivables | | | 143.00 | |
GL Other interest and similar income | | | 3 420.00 | |
GM Reversals of provisions and transfers of expenses | | | 21 638.00 | |
GO Net income from sales of marketable securities | | | 3 300.00 | |
GP Total financial income (V) | | | 828 833.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 63 150.00 | |
GU Total financial expenses (VI) | | | 63 150.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 765 683.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 120 540.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 31 038.00 | 55 221.00 | | 31 038.00 |
A2 TOTAL ASSETS | 72 880.00 | 62 775.00 | | 72 880.00 |
HB Exceptional income from capital transactions | 20 000.00 | 8 333.00 | | 20 000.00 |
HD Total exceptional income (VII) | 20 000.00 | 8 333.00 | | 20 000.00 |
HE Exceptional expenses on management operations | 945.00 | 185.00 | | 945.00 |
HF Exceptional expenses on capital transactions | 5 472.00 | | | 5 472.00 |
HH Total exceptional expenses (VIII) | 6 417.00 | 185.00 | | 6 417.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 13 582.00 | 8 148.00 | | 13 582.00 |
HK Income tax | 264 077.00 | 117 570.00 | | 264 077.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 139 200.00 | 3 027 753.00 | | 4 139 200.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 269 153.00 | 2 379 492.00 | | 3 269 153.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 870 046.00 | 648 260.00 | | 870 046.00 |
| |
| 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 | 12 669 056.00 | | 149 387.00 | 12 669 056.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 024 970.00 | |
I4 DECREASES Grand Total | | 85 785.00 | 12 732 658.00 | |
IO DECREASES Total including other intangible assets | | | 2 285 070.00 | |
IY DECREASES Total Tangible Fixed Assets | | 85 785.00 | 422 619.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 285 070.00 | | | 2 285 070.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 375 686.00 | | 132 717.00 | 375 686.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 008 300.00 | | 16 670.00 | 10 008 300.00 |
| |
| 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 | 128 489.00 | 128 489.00 | | 128 489.00 |
8D Social Security and Other Social Organizations | 513 940.00 | 513 940.00 | | 513 940.00 |
8K Other liabilities (including liabilities related to repo transactions) | 909 075.00 | 909 075.00 | | 909 075.00 |
UT Other financial assets | 34 780.00 | | 34 780.00 | 34 780.00 |
UX Other trade receivables | 764 697.00 | 764 697.00 | | 764 697.00 |
VH Loans with a maturity of more than one year at origin | 2 340 985.00 | 861 119.00 | 1 378 445.00 | 2 340 985.00 |
VJ Loans taken out during the year | 1 700 000.00 | | | 1 700 000.00 |
VK Loans repaid during the year | 2 065 168.00 | | | 2 065 168.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 000 725.00 | 1 000 725.00 | | 1 000 725.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 800 202.00 | 1 765 422.00 | 34 780.00 | 1 800 202.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 892 489.00 | 2 412 623.00 | 1 378 445.00 | 3 892 489.00 |
