| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 633.00 | 2 476.00 | 3 157.00 | 5 633.00 |
AH Goodwill | 99 340.00 | | 99 340.00 | 99 340.00 |
AT Other tangible assets | 180 744.00 | 99 128.00 | 81 616.00 | 180 744.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 27 000.00 | | 27 000.00 | 27 000.00 |
BJ TOTAL (I) | 313 831.00 | 101 604.00 | 212 227.00 | 313 831.00 |
BX Customers and related accounts | 503 810.00 | | 503 810.00 | 503 810.00 |
BZ Other receivables | 1 575 809.00 | | 1 575 809.00 | 1 575 809.00 |
CD Marketable securities | 196 113.00 | | 196 113.00 | 196 113.00 |
CF Cash and cash equivalents | 305 303.00 | | 305 303.00 | 305 303.00 |
CH Prepaid expenses | 35 145.00 | | 35 145.00 | 35 145.00 |
CJ TOTAL (II) | 2 616 179.00 | | 2 616 179.00 | 2 616 179.00 |
CO Grand total (0 to V) | 2 930 010.00 | 101 604.00 | 2 828 406.00 | 2 930 010.00 |
CP Shares due in less than one year | 27 000.00 | | | 27 000.00 |
CU Other investments | 1 099.00 | | 1 099.00 | 1 099.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 1 601 293.00 | 1 502 550.00 | | 1 601 293.00 |
DH Retained earnings | 520 594.00 | 520 594.00 | | 520 594.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 337 053.00 | 198 742.00 | | 337 053.00 |
DL TOTAL (I) | 2 568 940.00 | 2 331 887.00 | | 2 568 940.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 395.00 | 1 486.00 | | 15 395.00 |
DW Advances and down payments received on current orders | 480.00 | | | 480.00 |
DX Trade payables and related accounts | 4 242.00 | 3 285.00 | | 4 242.00 |
DY Tax and social security liabilities | 239 349.00 | 147 501.00 | | 239 349.00 |
EC TOTAL (IV) | 259 466.00 | 152 272.00 | | 259 466.00 |
EE Grand total (I to V) | 2 828 406.00 | 2 484 159.00 | | 2 828 406.00 |
EG Accrued income and payables due within one year | 258 986.00 | 152 272.00 | | 258 986.00 |
EI Including equity loans | 15 395.00 | | | 15 395.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 785 728.00 | 6 300.00 | 1 792 028.00 | 1 785 728.00 |
FJ Net sales | 1 785 728.00 | 6 300.00 | 1 792 028.00 | 1 785 728.00 |
FQ Other income | | | 39.00 | |
FR Total operating income (I) | | | 1 792 067.00 | |
FW Other purchases and external expenses | | | 472 166.00 | |
FX Taxes, duties, and similar payments | | | 14 252.00 | |
FY Salaries and Wages | | | 568 248.00 | |
FZ Social Security Contributions | | | 263 202.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 32 257.00 | |
GE Other Expenses | | | 107.00 | |
GF Total Operating Expenses (II) | | | 1 350 232.00 | |
GG - OPERATING RESULT (I - II) | | | 441 835.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 777.00 | |
GK Income from other securities and fixed asset receivables | | | 1 196.00 | |
GL Other interest and similar income | | | 15 473.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 17 446.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 17 446.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 459 281.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 122 228.00 | 83 810.00 | | 122 228.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 809 513.00 | 1 548 177.00 | | 1 809 513.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 472 460.00 | 1 349 435.00 | | 1 472 460.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 337 053.00 | 198 742.00 | | 337 053.00 |
| |
| 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 | 354 538.00 | | 14 115.00 | 354 538.00 |
I3 DECREASES Total Financial Fixed Assets | | | 28 114.00 | |
I4 DECREASES Grand Total | | 54 822.00 | 313 831.00 | |
IO DECREASES Total including other intangible assets | | 16 093.00 | 104 973.00 | |
IY DECREASES Total Tangible Fixed Assets | | 38 729.00 | 180 744.00 | |
KD ACQUISITIONS Total including other intangible assets | 116 968.00 | | 4 098.00 | 116 968.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 209 456.00 | | 10 017.00 | 209 456.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 28 114.00 | | | 28 114.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 124 169.00 | 32 257.00 | 54 822.00 | 124 169.00 |
PE DEPRECIATION Total including other intangible assets | 17 628.00 | 941.00 | 16 093.00 | 17 628.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 106 541.00 | 31 316.00 | 38 729.00 | 106 541.00 |
| |
| 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 | 4 242.00 | 4 242.00 | | 4 242.00 |
8C Staff and Related Accounts | 12 414.00 | 12 414.00 | | 12 414.00 |
8D Social Security and Other Social Organizations | 78 158.00 | 78 158.00 | | 78 158.00 |
8E Income Taxes | 60 249.00 | 60 249.00 | | 60 249.00 |
UT Other financial assets | 27 000.00 | 27 000.00 | | 27 000.00 |
UX Other trade receivables | 503 810.00 | 503 810.00 | | 503 810.00 |
VB VAT | 14 869.00 | 14 869.00 | | 14 869.00 |
VC Group and associates | 1 560 705.00 | 1 560 705.00 | | 1 560 705.00 |
VI Group and Associates | 15 395.00 | 15 395.00 | | 15 395.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 560.00 | 4 560.00 | | 4 560.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 235.00 | 235.00 | | 235.00 |
VS Prepaid expenses | 35 145.00 | 35 145.00 | | 35 145.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 141 763.00 | 2 141 763.00 | | 2 141 763.00 |
VW VAT | 83 968.00 | 83 968.00 | | 83 968.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 258 986.00 | 258 986.00 | | 258 986.00 |
