| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 332.00 | 2 277.00 | 4 055.00 | 6 332.00 |
AJ Other Intangible Assets | 22 300.00 | | 22 300.00 | 22 300.00 |
BB Receivables related to investments | 1 524 097.00 | | 1 524 097.00 | 1 524 097.00 |
BD Other fixed assets | 19 500.00 | | 19 500.00 | 19 500.00 |
BJ TOTAL (I) | 1 572 229.00 | 2 277.00 | 1 569 952.00 | 1 572 229.00 |
BP Services in progress | 67 130.00 | | 67 130.00 | 67 130.00 |
BX Customers and related accounts | 104 607.00 | 19 552.00 | 85 055.00 | 104 607.00 |
BZ Other receivables | 42 487.00 | | 42 487.00 | 42 487.00 |
CF Cash and cash equivalents | 456 379.00 | | 456 379.00 | 456 379.00 |
CH Prepaid expenses | 1 991.00 | | 1 991.00 | 1 991.00 |
CJ TOTAL (II) | 672 594.00 | 19 552.00 | 653 042.00 | 672 594.00 |
CO Grand total (0 to V) | 2 244 823.00 | 21 829.00 | 2 222 994.00 | 2 244 823.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 747 849.00 | 747 849.00 | | 747 849.00 |
DD Legal reserve (1) | 74 785.00 | 74 785.00 | | 74 785.00 |
DG Other reserves | 1 102 618.00 | 1 063 729.00 | | 1 102 618.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 874.00 | 38 888.00 | | 32 874.00 |
DK Regulated provisions | 1 367.00 | 1 367.00 | | 1 367.00 |
DL TOTAL (I) | 1 959 493.00 | 1 926 618.00 | | 1 959 493.00 |
DW Advances and down payments received on current orders | 2 061.00 | 2 028.00 | | 2 061.00 |
DX Trade payables and related accounts | 240 870.00 | 252 542.00 | | 240 870.00 |
DY Tax and social security liabilities | 18 589.00 | 16 618.00 | | 18 589.00 |
EA Other liabilities | 1 981.00 | 1 952.00 | | 1 981.00 |
EC TOTAL (IV) | 263 501.00 | 273 146.00 | | 263 501.00 |
EE Grand total (I to V) | 2 222 994.00 | 2 199 758.00 | | 2 222 994.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 10 466.00 | |
FG Production sold - services | | | 272 688.00 | |
FJ Net sales | | | 283 154.00 | |
FM Inventory production | | | -21 360.00 | |
FQ Other income | | | 14.00 | |
FR Total operating income (I) | | | 261 808.00 | |
FW Other purchases and external expenses | | | 212 899.00 | |
FX Taxes, duties, and similar payments | | | 283.00 | |
GB Operating Expenses - Provisions | | | 10 674.00 | |
GE Other Expenses | | | 15.00 | |
GF Total Operating Expenses (II) | | | 223 871.00 | |
GG - OPERATING RESULT (I - II) | | | 37 937.00 | |
GP Total financial income (V) | | | 839.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 839.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 776.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 902.00 | 8 241.00 | | 5 902.00 |
HL TOTAL REVENUE (I + III + V + VII) | 262 647.00 | 272 122.00 | | 262 647.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 229 773.00 | 233 234.00 | | 229 773.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 874.00 | 38 888.00 | | 32 874.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 275.00 | 1 002.00 | | 1 275.00 |
PE DEPRECIATION Total including other intangible assets | 1 275.00 | 1 002.00 | | 1 275.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 367.00 | | | 1 367.00 |
7C Grand total | 1 367.00 | | | 1 367.00 |
| |
| 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 | 240 870.00 | 240 870.00 | | 240 870.00 |
8D Social Security and Other Social Organizations | 18 589.00 | 18 589.00 | | 18 589.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 981.00 | 1 981.00 | | 1 981.00 |
UX Other trade receivables | 104 607.00 | 104 607.00 | | 104 607.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 42 487.00 | 42 487.00 | | 42 487.00 |
VS Prepaid expenses | 1 991.00 | 1 991.00 | | 1 991.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 149 085.00 | 149 085.00 | | 149 085.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 261 440.00 | 261 440.00 | | 261 440.00 |
