| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 9 837.00 | 9 837.00 | | 9 837.00 |
AJ Other Intangible Assets | 128 057.00 | 128 057.00 | | 128 057.00 |
AT Other tangible assets | 12 198.00 | 12 198.00 | | 12 198.00 |
BB Receivables related to investments | 90 000.00 | | 90 000.00 | 90 000.00 |
BJ TOTAL (I) | 1 877 436.00 | 150 093.00 | 1 727 343.00 | 1 877 436.00 |
BX Customers and related accounts | 652 846.00 | 66 288.00 | 586 559.00 | 652 846.00 |
BZ Other receivables | 11 408.00 | | 11 408.00 | 11 408.00 |
CF Cash and cash equivalents | 409 591.00 | | 409 591.00 | 409 591.00 |
CH Prepaid expenses | 16 372.00 | | 16 372.00 | 16 372.00 |
CJ TOTAL (II) | 1 090 218.00 | 66 288.00 | 1 023 930.00 | 1 090 218.00 |
CO Grand total (0 to V) | 2 967 654.00 | 216 380.00 | 2 751 273.00 | 2 967 654.00 |
CR Shares due in more than one year | 64 359.00 | | | 64 359.00 |
CU Other investments | 1 637 343.00 | | 1 637 343.00 | 1 637 343.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 313 200.00 | 300 000.00 | | 313 200.00 |
DB Share, merger, contribution premiums, etc. | 118 800.00 | | | 118 800.00 |
DD Legal reserve (1) | 30 000.00 | 30 000.00 | | 30 000.00 |
DG Other reserves | 1 406 914.00 | 1 359 577.00 | | 1 406 914.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 596 259.00 | 547 337.00 | | 596 259.00 |
DL TOTAL (I) | 2 465 173.00 | 2 236 914.00 | | 2 465 173.00 |
DQ Provisions for Expenses | 18 821.00 | 18 025.00 | | 18 821.00 |
DR TOTAL (IV) | 18 821.00 | 18 025.00 | | 18 821.00 |
DU Loans and Debts from Credit Institutions (3) | 251.00 | 194.00 | | 251.00 |
DX Trade payables and related accounts | 60 474.00 | 63 716.00 | | 60 474.00 |
DY Tax and social security liabilities | 205 868.00 | 259 123.00 | | 205 868.00 |
EA Other liabilities | 686.00 | | | 686.00 |
EC TOTAL (IV) | 267 279.00 | 323 033.00 | | 267 279.00 |
EE Grand total (I to V) | 2 751 273.00 | 2 577 972.00 | | 2 751 273.00 |
EG Accrued income and payables due within one year | 267 279.00 | 323 033.00 | | 267 279.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 251.00 | 194.00 | | 251.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 762 484.00 | | 762 484.00 | 762 484.00 |
FJ Net sales | 762 484.00 | | 762 484.00 | 762 484.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 35 443.00 | |
FQ Other income | | | 94.00 | |
FR Total operating income (I) | | | 798 020.00 | |
FW Other purchases and external expenses | | | 77 601.00 | |
FX Taxes, duties, and similar payments | | | 3 238.00 | |
FY Salaries and Wages | | | 313 526.00 | |
FZ Social Security Contributions | | | 132 121.00 | |
GB Operating Expenses - Provisions | | | 18 821.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 9 049.00 | |
GE Other Expenses | | | 33 860.00 | |
GF Total Operating Expenses (II) | | | 588 215.00 | |
GG - OPERATING RESULT (I - II) | | | 209 805.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 446 796.00 | |
GP Total financial income (V) | | | 446 796.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 446 796.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 656 601.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 6.00 | | |
HD Total exceptional income (VII) | | 6.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 6.00 | | |
HK Income tax | 60 342.00 | 58 473.00 | | 60 342.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 244 816.00 | 1 259 959.00 | | 1 244 816.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 648 557.00 | 712 622.00 | | 648 557.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 596 259.00 | 547 337.00 | | 596 259.00 |
| |
| 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 | 1 877 436.00 | | | 1 877 436.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 727 343.00 | |
I4 DECREASES Grand Total | | | 1 877 436.00 | |
IO DECREASES Total including other intangible assets | | | 137 894.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 198.00 | |
KD ACQUISITIONS Total including other intangible assets | 137 894.00 | | | 137 894.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 198.00 | | | 12 198.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 727 343.00 | | | 1 727 343.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 150 093.00 | | | 150 093.00 |
PE DEPRECIATION Total including other intangible assets | 137 894.00 | | | 137 894.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 198.00 | | | 12 198.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 18 025.00 | 18 821.00 | 18 025.00 | 18 025.00 |
6T Receivables | 58 518.00 | 9 049.00 | 1 279.00 | 58 518.00 |
7B Total provisions for depreciation | 58 518.00 | 9 049.00 | 1 279.00 | 58 518.00 |
7C Grand total | 76 543.00 | 27 870.00 | 19 304.00 | 76 543.00 |
UE of which provisions and reversals: - Operating | | 27 870.00 | 19 304.00 | |
| |
| 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 | 60 474.00 | 60 474.00 | | 60 474.00 |
8C Staff and Related Accounts | 33 813.00 | 33 813.00 | | 33 813.00 |
8D Social Security and Other Social Organizations | 45 534.00 | 45 534.00 | | 45 534.00 |
8E Income Taxes | 1 863.00 | 1 863.00 | | 1 863.00 |
8K Other liabilities (including liabilities related to repo transactions) | 686.00 | 686.00 | | 686.00 |
UL Receivables related to investments | 90 000.00 | | 90 000.00 | 90 000.00 |
UX Other trade receivables | 588 487.00 | 588 487.00 | | 588 487.00 |
VA Doubtful or disputed receivables | 64 359.00 | | 64 359.00 | 64 359.00 |
VB VAT | 10 292.00 | 10 292.00 | | 10 292.00 |
VC Group and associates | 1 116.00 | 1 116.00 | | 1 116.00 |
VG Loans with a maturity of up to one year at origin | 251.00 | 251.00 | | 251.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 362.00 | 4 362.00 | | 4 362.00 |
VS Prepaid expenses | 16 372.00 | 16 372.00 | | 16 372.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 770 626.00 | 616 267.00 | 154 359.00 | 770 626.00 |
VW VAT | 120 296.00 | 120 296.00 | | 120 296.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 267 279.00 | 267 279.00 | | 267 279.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 5.00 | | | 5.00 |
