| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 191 649.00 | 38 195.00 | 153 454.00 | 191 649.00 |
AJ Other Intangible Assets | 816 361.00 | | 816 361.00 | 816 361.00 |
AT Other tangible assets | 49 666.00 | 49 593.00 | 73.00 | 49 666.00 |
BJ TOTAL (I) | 1 057 676.00 | 87 787.00 | 969 888.00 | 1 057 676.00 |
BX Customers and related accounts | 392 093.00 | 21 968.00 | 370 125.00 | 392 093.00 |
BZ Other receivables | 21 888.00 | | 21 888.00 | 21 888.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 1 105 305.00 | | 1 105 305.00 | 1 105 305.00 |
CH Prepaid expenses | 1 106.00 | | 1 106.00 | 1 106.00 |
CJ TOTAL (II) | 1 520 392.00 | 21 968.00 | 1 498 423.00 | 1 520 392.00 |
CO Grand total (0 to V) | 2 578 068.00 | 109 756.00 | 2 468 312.00 | 2 578 068.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DB Share, merger, contribution premiums, etc. | 238 014.00 | 238 014.00 | | 238 014.00 |
DD Legal reserve (1) | 50 000.00 | 50 000.00 | | 50 000.00 |
DG Other reserves | 1 136 217.00 | 1 135 887.00 | | 1 136 217.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 298 880.00 | 259 329.00 | | 298 880.00 |
DL TOTAL (I) | 2 223 111.00 | 2 183 231.00 | | 2 223 111.00 |
DP Provisions for Risks | 22 470.00 | 23 751.00 | | 22 470.00 |
DR TOTAL (IV) | 22 470.00 | 23 751.00 | | 22 470.00 |
DX Trade payables and related accounts | 191 432.00 | 481 606.00 | | 191 432.00 |
DY Tax and social security liabilities | 15 630.00 | 362.00 | | 15 630.00 |
EA Other liabilities | 11 704.00 | 209.00 | | 11 704.00 |
EC TOTAL (IV) | 218 766.00 | 482 178.00 | | 218 766.00 |
ED (V) | 3 965.00 | 11 250.00 | | 3 965.00 |
EE Grand total (I to V) | 2 468 312.00 | 2 700 410.00 | | 2 468 312.00 |
EG Accrued income and payables due within one year | 218 766.00 | 482 178.00 | | 218 766.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 159 822.00 | 678 395.00 | 838 217.00 | 159 822.00 |
FG Production sold - services | 970 731.00 | 785.00 | 971 516.00 | 970 731.00 |
FJ Net sales | 1 130 553.00 | 679 180.00 | 1 809 733.00 | 1 130 553.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 281.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 1 811 019.00 | |
FS Purchases of goods (including customs duties) | | | 410 055.00 | |
FW Other purchases and external expenses | | | 992 092.00 | |
FX Taxes, duties, and similar payments | | | -3 242.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 99.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 12 205.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 437.00 | |
GF Total Operating Expenses (II) | | | 1 411 645.00 | |
GG - OPERATING RESULT (I - II) | | | 399 374.00 | |
GL Other interest and similar income | | | 589.00 | |
GN Positive exchange differences | | | 11 835.00 | |
GP Total financial income (V) | | | 12 424.00 | |
GR Interest and similar expenses | | | 3 570.00 | |
GU Total financial expenses (VI) | | | 3 570.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 854.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 408 228.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 74.00 | | |
HD Total exceptional income (VII) | | 74.00 | | |
HE Exceptional expenses on management operations | | 683.00 | | |
HH Total exceptional expenses (VIII) | | 683.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -609.00 | | |
HK Income tax | 109 348.00 | 93 968.00 | | 109 348.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 823 444.00 | 2 197 520.00 | | 1 823 444.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 524 563.00 | 1 938 191.00 | | 1 524 563.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 298 880.00 | 259 329.00 | | 298 880.00 |
| |
| 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 | 1 057 676.00 | | | 1 057 676.00 |
I4 DECREASES Grand Total | | | 1 057 676.00 | |
IO DECREASES Total including other intangible assets | | | 1 008 010.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 49 666.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 008 010.00 | | | 1 008 010.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 49 666.00 | | | 49 666.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 87 689.00 | 99.00 | | 87 689.00 |
PE DEPRECIATION Total including other intangible assets | 38 195.00 | | | 38 195.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 49 494.00 | 99.00 | | 49 494.00 |
| |
| 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 | 23 751.00 | | 1 281.00 | 23 751.00 |
6T Receivables | 9 763.00 | 12 205.00 | | 9 763.00 |
7B Total provisions for depreciation | 9 763.00 | 12 205.00 | | 9 763.00 |
7C Grand total | 33 514.00 | 12 205.00 | 1 281.00 | 33 514.00 |
UE of which provisions and reversals: - Operating | | 12 205.00 | 1 281.00 | |
| |
| 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 | 191 432.00 | 191 432.00 | | 191 432.00 |
8E Income Taxes | 15 380.00 | 15 380.00 | | 15 380.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 704.00 | 11 704.00 | | 11 704.00 |
UX Other trade receivables | 356 217.00 | 356 217.00 | | 356 217.00 |
VA Doubtful or disputed receivables | 35 876.00 | 35 876.00 | | 35 876.00 |
VB VAT | 21 745.00 | 21 745.00 | | 21 745.00 |
VP Miscellaneous | 143.00 | 143.00 | | 143.00 |
VQ Other Taxes, Duties, and Similar Debts | 189.00 | 189.00 | | 189.00 |
VS Prepaid expenses | 1 106.00 | 1 106.00 | | 1 106.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 415 087.00 | 415 087.00 | | 415 087.00 |
VW VAT | 61.00 | 61.00 | | 61.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 218 766.00 | 218 766.00 | | 218 766.00 |
