| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 61 380.00 | 10 728.00 | 50 652.00 | 61 380.00 |
AH Goodwill | 19 056.00 | | 19 056.00 | 19 056.00 |
AR Technical installations, industrial equipment and tools | 43 233.00 | 33 335.00 | 9 898.00 | 43 233.00 |
AT Other tangible assets | 254 048.00 | 212 115.00 | 41 933.00 | 254 048.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 12 178.00 | | 12 178.00 | 12 178.00 |
BJ TOTAL (I) | 397 111.00 | 256 177.00 | 140 933.00 | 397 111.00 |
BL Raw materials, supplies | 16 871.00 | | 16 871.00 | 16 871.00 |
BX Customers and related accounts | 202 798.00 | | 202 798.00 | 202 798.00 |
BZ Other receivables | 474 856.00 | | 474 856.00 | 474 856.00 |
CF Cash and cash equivalents | 414 785.00 | | 414 785.00 | 414 785.00 |
CH Prepaid expenses | 16 796.00 | | 16 796.00 | 16 796.00 |
CJ TOTAL (II) | 1 126 106.00 | | 1 126 106.00 | 1 126 106.00 |
CO Grand total (0 to V) | 1 523 217.00 | 256 177.00 | 1 267 040.00 | 1 523 217.00 |
CS Evaluated investments - equity method | 7 200.00 | | 7 200.00 | 7 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 728 594.00 | 690 398.00 | | 728 594.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 70 935.00 | 38 196.00 | | 70 935.00 |
DL TOTAL (I) | 832 530.00 | 761 594.00 | | 832 530.00 |
DU Loans and Debts from Credit Institutions (3) | 70 100.00 | 63 773.00 | | 70 100.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 067.00 | 11 023.00 | | 9 067.00 |
DX Trade payables and related accounts | 16 129.00 | 14 052.00 | | 16 129.00 |
DY Tax and social security liabilities | 224 330.00 | 173 405.00 | | 224 330.00 |
EA Other liabilities | 114 883.00 | 394.00 | | 114 883.00 |
EC TOTAL (IV) | 434 510.00 | 262 647.00 | | 434 510.00 |
EE Grand total (I to V) | 1 267 040.00 | 1 024 241.00 | | 1 267 040.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 1 235 407.00 | |
FJ Net sales | | | 1 235 407.00 | |
FQ Other income | | | 4 444.00 | |
FR Total operating income (I) | | | 1 239 851.00 | |
FU Purchases of raw materials and other supplies | | | 33 267.00 | |
FV Inventory change (raw materials and supplies) | | | -4 313.00 | |
FW Other purchases and external expenses | | | 216 449.00 | |
FX Taxes, duties, and similar payments | | | 14 946.00 | |
FY Salaries and Wages | | | 737 612.00 | |
FZ Social Security Contributions | | | 129 569.00 | |
GB Operating Expenses - Provisions | | | 19 011.00 | |
GE Other Expenses | | | 188.00 | |
GF Total Operating Expenses (II) | | | 1 146 729.00 | |
GG - OPERATING RESULT (I - II) | | | 93 122.00 | |
GP Total financial income (V) | | | | |
GU Total financial expenses (VI) | | | 1 416.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 416.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 91 706.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 333.00 | 800.00 | | 333.00 |
HH Total exceptional expenses (VIII) | 1 078.00 | 437.00 | | 1 078.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -745.00 | 363.00 | | -745.00 |
HK Income tax | 20 026.00 | 3 877.00 | | 20 026.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 240 184.00 | 1 030 857.00 | | 1 240 184.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 169 249.00 | 992 661.00 | | 1 169 249.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 70 935.00 | 38 196.00 | | 70 935.00 |
| |
| 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 | 384 488.00 | 24 321.00 | | 384 488.00 |
I3 DECREASES Total Financial Fixed Assets | | | 19 394.00 | |
I4 DECREASES Grand Total | | 11 698.00 | 397 111.00 | |
IO DECREASES Total including other intangible assets | | 1 900.00 | 80 436.00 | |
IY DECREASES Total Tangible Fixed Assets | | 9 798.00 | 297 281.00 | |
KD ACQUISITIONS Total including other intangible assets | 82 336.00 | | 1 900.00 | 82 336.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 282 758.00 | 24 321.00 | | 282 758.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 19 394.00 | | | 19 394.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 248 705.00 | 19 011.00 | 11 539.00 | 248 705.00 |
PE DEPRECIATION Total including other intangible assets | 12 428.00 | 200.00 | 1 900.00 | 12 428.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 236 278.00 | 18 811.00 | 9 639.00 | 236 278.00 |
| |
| 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 | 16 129.00 | 16 129.00 | | 16 129.00 |
8D Social Security and Other Social Organizations | 224 330.00 | 224 330.00 | | 224 330.00 |
8K Other liabilities (including liabilities related to repo transactions) | 114 883.00 | 114 883.00 | | 114 883.00 |
UT Other financial assets | 12 178.00 | | 12 178.00 | 12 178.00 |
UX Other trade receivables | 202 798.00 | 202 798.00 | | 202 798.00 |
VH Loans with a maturity of more than one year at origin | 70 100.00 | 13 633.00 | 48 479.00 | 70 100.00 |
VI Group and Associates | 9 067.00 | 9 067.00 | | 9 067.00 |
VJ Loans taken out during the year | 18 000.00 | | | 18 000.00 |
VK Loans repaid during the year | 11 673.00 | | | 11 673.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 474 856.00 | 474 856.00 | | 474 856.00 |
VS Prepaid expenses | 16 796.00 | 16 796.00 | | 16 796.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 706 628.00 | 694 450.00 | 12 178.00 | 706 628.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 434 510.00 | 378 042.00 | 48 479.00 | 434 510.00 |
