| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 31 253.00 | 31 253.00 | | 31 253.00 |
AH Goodwill | 3 684 465.00 | | 3 684 465.00 | 3 684 465.00 |
AT Other tangible assets | 528 819.00 | 216 894.00 | 311 925.00 | 528 819.00 |
AV Fixed assets in progress | 8 386.00 | | 8 386.00 | 8 386.00 |
BD Other fixed assets | 100.00 | | 100.00 | 100.00 |
BF Loans | 10 871.00 | | 10 871.00 | 10 871.00 |
BH Other financial assets | 100 464.00 | | 100 464.00 | 100 464.00 |
BJ TOTAL (I) | 4 364 358.00 | 248 147.00 | 4 116 211.00 | 4 364 358.00 |
BX Customers and related accounts | 42 080.00 | | 42 080.00 | 42 080.00 |
BZ Other receivables | 84 762.00 | | 84 762.00 | 84 762.00 |
CF Cash and cash equivalents | 9 047 553.00 | | 9 047 553.00 | 9 047 553.00 |
CH Prepaid expenses | 103 970.00 | | 103 970.00 | 103 970.00 |
CJ TOTAL (II) | 9 278 365.00 | | 9 278 365.00 | 9 278 365.00 |
CO Grand total (0 to V) | 13 642 723.00 | 248 147.00 | 13 394 576.00 | 13 642 723.00 |
CP Shares due in less than one year | 16 436.00 | | | 16 436.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 822 222.00 | 822 222.00 | | 822 222.00 |
DB Share, merger, contribution premiums, etc. | 106 813.00 | 106 813.00 | | 106 813.00 |
DD Legal reserve (1) | 82 222.00 | 82 222.00 | | 82 222.00 |
DF Regulated reserves (1) | 137.00 | 137.00 | | 137.00 |
DG Other reserves | 2 339 264.00 | 2 241 836.00 | | 2 339 264.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 176 732.00 | 197 427.00 | | 176 732.00 |
DL TOTAL (I) | 3 527 390.00 | 3 450 658.00 | | 3 527 390.00 |
DM Proceeds from equity securities issues | -53.00 | -53.00 | | -53.00 |
DO TOTAL (II) | -53.00 | -53.00 | | -53.00 |
DP Provisions for Risks | 154 904.00 | 84 457.00 | | 154 904.00 |
DR TOTAL (IV) | 154 904.00 | 84 457.00 | | 154 904.00 |
DU Loans and Debts from Credit Institutions (3) | 198 035.00 | 8 717.00 | | 198 035.00 |
DV Miscellaneous Loans and Financial Debts (4) | 36 876.00 | 152 627.00 | | 36 876.00 |
DX Trade payables and related accounts | 150 578.00 | 127 656.00 | | 150 578.00 |
DY Tax and social security liabilities | 263 659.00 | 264 704.00 | | 263 659.00 |
DZ Fixed asset liabilities and related accounts | 6 258.00 | 1 944.00 | | 6 258.00 |
EA Other liabilities | 9 056 928.00 | 8 285 746.00 | | 9 056 928.00 |
EC TOTAL (IV) | 9 712 334.00 | 8 841 394.00 | | 9 712 334.00 |
EE Grand total (I to V) | 13 394 576.00 | 12 376 456.00 | | 13 394 576.00 |
EG Accrued income and payables due within one year | 9 545 189.00 | 8 841 394.00 | | 9 545 189.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 366.00 | 290.00 | | 366.00 |
EI Including equity loans | 36 876.00 | | | 36 876.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 912 043.00 | | 2 912 043.00 | 2 912 043.00 |
FJ Net sales | 2 912 043.00 | | 2 912 043.00 | 2 912 043.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 42 709.00 | |
FQ Other income | | | 2 581.00 | |
FR Total operating income (I) | | | 2 957 332.00 | |
FW Other purchases and external expenses | | | 1 037 252.00 | |
FX Taxes, duties, and similar payments | | | 89 490.00 | |
FY Salaries and Wages | | | 1 015 811.00 | |
FZ Social Security Contributions | | | 385 800.00 | |
GB Operating Expenses - Provisions | | | 50 984.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 75 500.00 | |
GE Other Expenses | | | 12 062.00 | |
GF Total Operating Expenses (II) | | | 2 666 899.00 | |
GG - OPERATING RESULT (I - II) | | | 290 433.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1.00 | |
GL Other interest and similar income | | | 10 120.00 | |
GP Total financial income (V) | | | 10 121.00 | |
GR Interest and similar expenses | | | 9 965.00 | |
GU Total financial expenses (VI) | | | 9 965.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 156.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 290 589.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 500.00 | | |
HC Reversals of provisions and transfers of expenses | | 1 500.00 | | |
HD Total exceptional income (VII) | | 2 000.00 | | |
HE Exceptional expenses on management operations | 33 009.00 | 1 459.00 | | 33 009.00 |
HG Exceptional depreciation and provisions | 10 680.00 | | | 10 680.00 |
HH Total exceptional expenses (VIII) | 43 689.00 | 1 459.00 | | 43 689.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -43 689.00 | 541.00 | | -43 689.00 |
HK Income tax | 70 168.00 | 80 280.00 | | 70 168.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 967 453.00 | 3 288 163.00 | | 2 967 453.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 790 721.00 | 3 090 736.00 | | 2 790 721.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 176 732.00 | 197 427.00 | | 176 732.00 |
| |
| 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 | 4 179 264.00 | | 307 975.00 | 4 179 264.00 |
I3 DECREASES Total Financial Fixed Assets | | | 111 435.00 | |
I4 DECREASES Grand Total | | 122 881.00 | 4 364 358.00 | |
IO DECREASES Total including other intangible assets | | | 3 715 718.00 | |
IY DECREASES Total Tangible Fixed Assets | | 122 881.00 | 537 205.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 715 718.00 | | | 3 715 718.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 352 111.00 | | 307 975.00 | 352 111.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 111 435.00 | | | 111 435.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 309 363.00 | 61 665.00 | 122 881.00 | 309 363.00 |
PE DEPRECIATION Total including other intangible assets | 31 253.00 | | | 31 253.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 278 111.00 | 61 665.00 | 122 881.00 | 278 111.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 84 457.00 | 75 500.00 | 5 053.00 | 84 457.00 |
7C Grand total | 84 457.00 | 75 500.00 | 5 053.00 | 84 457.00 |
UE of which provisions and reversals: - Operating | | 75 500.00 | 5 053.00 | |
| |
| 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 | 150 578.00 | 150 578.00 | | 150 578.00 |
8C Staff and Related Accounts | 75 857.00 | 75 857.00 | | 75 857.00 |
8D Social Security and Other Social Organizations | 111 053.00 | 111 053.00 | | 111 053.00 |
8J Fixed Asset Liabilities and Related Accounts | 6 258.00 | 6 258.00 | | 6 258.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 056 928.00 | 9 056 928.00 | | 9 056 928.00 |
UP Loans | 10 871.00 | 10 871.00 | | 10 871.00 |
UT Other financial assets | 100 464.00 | 5 565.00 | 94 899.00 | 100 464.00 |
UX Other trade receivables | 42 080.00 | 42 080.00 | | 42 080.00 |
UZ Social Security, other social security organizations | 248.00 | 248.00 | | 248.00 |
VB VAT | 14 375.00 | 14 375.00 | | 14 375.00 |
VG Loans with a maturity of up to one year at origin | 366.00 | 366.00 | | 366.00 |
VH Loans with a maturity of more than one year at origin | 197 669.00 | 30 524.00 | 126 147.00 | 197 669.00 |
VI Group and Associates | 36 876.00 | 36 876.00 | | 36 876.00 |
VJ Loans taken out during the year | 220 053.00 | | | 220 053.00 |
VK Loans repaid during the year | 30 960.00 | | | 30 960.00 |
VM Income taxes | 10 112.00 | 10 112.00 | | 10 112.00 |
VP Miscellaneous | 6 620.00 | 6 620.00 | | 6 620.00 |
VQ Other Taxes, Duties, and Similar Debts | 22 168.00 | 22 168.00 | | 22 168.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 53 407.00 | 53 407.00 | | 53 407.00 |
VS Prepaid expenses | 103 970.00 | 103 970.00 | | 103 970.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 342 146.00 | 247 247.00 | 94 899.00 | 342 146.00 |
VW VAT | 54 581.00 | 54 581.00 | | 54 581.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 712 334.00 | 9 545 189.00 | 126 147.00 | 9 712 334.00 |
