| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 064.00 | 2 064.00 | | 2 064.00 |
AH Goodwill | 2 069 659.00 | | 2 069 659.00 | 2 069 659.00 |
AT Other tangible assets | 404 265.00 | 369 689.00 | 34 575.00 | 404 265.00 |
BD Other fixed assets | 100.00 | | 100.00 | 100.00 |
BH Other financial assets | 15 740.00 | | 15 740.00 | 15 740.00 |
BJ TOTAL (I) | 2 491 827.00 | 371 753.00 | 2 120 074.00 | 2 491 827.00 |
BX Customers and related accounts | 6 285.00 | | 6 285.00 | 6 285.00 |
BZ Other receivables | 34 346.00 | | 34 346.00 | 34 346.00 |
CF Cash and cash equivalents | 2 948 786.00 | | 2 948 786.00 | 2 948 786.00 |
CH Prepaid expenses | 3 504.00 | | 3 504.00 | 3 504.00 |
CJ TOTAL (II) | 2 992 922.00 | | 2 992 922.00 | 2 992 922.00 |
CO Grand total (0 to V) | 5 484 749.00 | 371 753.00 | 5 112 995.00 | 5 484 749.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 22 299.00 | 22 299.00 | | 22 299.00 |
DD Legal reserve (1) | 2 230.00 | 2 230.00 | | 2 230.00 |
DG Other reserves | 1 169 754.00 | 1 167 034.00 | | 1 169 754.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 355 952.00 | 282 721.00 | | 355 952.00 |
DL TOTAL (I) | 1 550 235.00 | 1 474 283.00 | | 1 550 235.00 |
DP Provisions for Risks | 97 784.00 | 28 284.00 | | 97 784.00 |
DR TOTAL (IV) | 97 784.00 | 28 284.00 | | 97 784.00 |
DU Loans and Debts from Credit Institutions (3) | 283 813.00 | 326 026.00 | | 283 813.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 61 521.00 | | |
DX Trade payables and related accounts | 38 472.00 | 103 826.00 | | 38 472.00 |
DY Tax and social security liabilities | 223 122.00 | 203 771.00 | | 223 122.00 |
EA Other liabilities | 2 919 569.00 | 3 781 353.00 | | 2 919 569.00 |
EC TOTAL (IV) | 3 464 976.00 | 4 476 497.00 | | 3 464 976.00 |
EE Grand total (I to V) | 5 112 995.00 | 5 979 064.00 | | 5 112 995.00 |
EG Accrued income and payables due within one year | 3 271 051.00 | 4 239 788.00 | | 3 271 051.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 31.00 | 42.00 | | 31.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 233 302.00 | | 2 233 302.00 | 2 233 302.00 |
FJ Net sales | 2 233 302.00 | | 2 233 302.00 | 2 233 302.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 264.00 | |
FQ Other income | | | 1 135.00 | |
FR Total operating income (I) | | | 2 244 701.00 | |
FW Other purchases and external expenses | | | 479 926.00 | |
FX Taxes, duties, and similar payments | | | 64 147.00 | |
FY Salaries and Wages | | | 818 426.00 | |
FZ Social Security Contributions | | | 290 135.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 19 628.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 72 001.00 | |
GE Other Expenses | | | 2 010.00 | |
GF Total Operating Expenses (II) | | | 1 746 272.00 | |
GG - OPERATING RESULT (I - II) | | | 498 429.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 6 660.00 | |
GP Total financial income (V) | | | 6 660.00 | |
GR Interest and similar expenses | | | 10 139.00 | |
GU Total financial expenses (VI) | | | 10 139.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 479.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 494 949.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 138 997.00 | 110 930.00 | | 138 997.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 251 361.00 | 2 159 929.00 | | 2 251 361.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 895 408.00 | 1 877 208.00 | | 1 895 408.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 355 952.00 | 282 721.00 | | 355 952.00 |
| |
| 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 | 2 491 588.00 | | 37 494.00 | 2 491 588.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15 840.00 | |
I4 DECREASES Grand Total | | 37 255.00 | 2 491 827.00 | |
IO DECREASES Total including other intangible assets | | | 2 071 723.00 | |
IY DECREASES Total Tangible Fixed Assets | | 37 255.00 | 404 265.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 071 723.00 | | | 2 071 723.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 404 026.00 | | 37 494.00 | 404 026.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 840.00 | | | 15 840.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 389 380.00 | 19 628.00 | 37 255.00 | 389 380.00 |
PE DEPRECIATION Total including other intangible assets | 2 064.00 | | | 2 064.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 387 316.00 | 19 628.00 | 37 255.00 | 387 316.00 |
| |
| 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 | 28 284.00 | 72 001.00 | 2 500.00 | 28 284.00 |
7C Grand total | 28 284.00 | 72 001.00 | 2 500.00 | 28 284.00 |
| |
| 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 | 38 472.00 | 38 472.00 | | 38 472.00 |
8C Staff and Related Accounts | 61 728.00 | 61 728.00 | | 61 728.00 |
8D Social Security and Other Social Organizations | 91 239.00 | 91 239.00 | | 91 239.00 |
8E Income Taxes | 28 066.00 | 28 066.00 | | 28 066.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 919 569.00 | 2 919 569.00 | | 2 919 569.00 |
UT Other financial assets | 15 740.00 | | 15 740.00 | 15 740.00 |
UX Other trade receivables | 6 285.00 | 6 285.00 | | 6 285.00 |
VB VAT | 8 361.00 | 8 361.00 | | 8 361.00 |
VG Loans with a maturity of up to one year at origin | 31.00 | 31.00 | | 31.00 |
VH Loans with a maturity of more than one year at origin | 283 782.00 | 89 857.00 | 193 925.00 | 283 782.00 |
VK Loans repaid during the year | 42 147.00 | | | 42 147.00 |
VP Miscellaneous | 8 277.00 | 8 277.00 | | 8 277.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 005.00 | 6 005.00 | | 6 005.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 17 708.00 | 17 708.00 | | 17 708.00 |
VS Prepaid expenses | 3 504.00 | 3 504.00 | | 3 504.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 59 875.00 | 44 135.00 | 15 740.00 | 59 875.00 |
VW VAT | 36 084.00 | 36 084.00 | | 36 084.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 464 976.00 | 3 271 051.00 | 193 925.00 | 3 464 976.00 |
