| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 102 997.00 | 95 732.00 | 7 265.00 | 102 997.00 |
AH Goodwill | 1 013 792.00 | | 1 013 792.00 | 1 013 792.00 |
AJ Other Intangible Assets | | | 1.00 | |
AL Advances and down payments on intangible assets. | | | 11.00 | |
AT Other tangible assets | 585 042.00 | 375 376.00 | 209 666.00 | 585 042.00 |
BH Other financial assets | 4 952.00 | | 4 952.00 | 4 952.00 |
BJ TOTAL (I) | 1 706 783.00 | 471 108.00 | 1 235 675.00 | 1 706 783.00 |
BV Advances and down payments on orders | 10 198.00 | | 10 198.00 | 10 198.00 |
BX Customers and related accounts | 1 041 881.00 | | 1 041 881.00 | 1 041 881.00 |
BZ Other receivables | 112 778.00 | 25 095.00 | 87 682.00 | 112 778.00 |
CF Cash and cash equivalents | 9 754 978.00 | | 9 754 978.00 | 9 754 978.00 |
CH Prepaid expenses | 72 657.00 | | 72 657.00 | 72 657.00 |
CJ TOTAL (II) | 10 992 493.00 | 25 095.00 | 10 967 397.00 | 10 992 493.00 |
CO Grand total (0 to V) | 12 699 276.00 | 496 203.00 | 12 203 072.00 | 12 699 276.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | | | 10 000.00 |
DG Other reserves | 1 066 863.00 | | | 1 066 863.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 252 526.00 | | | 252 526.00 |
DL TOTAL (I) | 1 429 389.00 | | | 1 429 389.00 |
DP Provisions for Risks | 252 761.00 | | | 252 761.00 |
DR TOTAL (IV) | 252 761.00 | | | 252 761.00 |
DU Loans and Debts from Credit Institutions (3) | 379 497.00 | | | 379 497.00 |
DV Miscellaneous Loans and Financial Debts (4) | 246 011.00 | | | 246 011.00 |
DX Trade payables and related accounts | 81 882.00 | | | 81 882.00 |
DY Tax and social security liabilities | 587 957.00 | | | 587 957.00 |
EA Other liabilities | 9 225 574.00 | | | 9 225 574.00 |
EC TOTAL (IV) | 10 520 922.00 | | | 10 520 922.00 |
EE Grand total (I to V) | 12 203 072.00 | | | 12 203 072.00 |
EG Accrued income and payables due within one year | 10 300 900.00 | | | 10 300 900.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 975 324.00 | | 3 975 324.00 | 3 975 324.00 |
FJ Net sales | 3 975 324.00 | | 3 975 324.00 | 3 975 324.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 855.00 | |
FQ Other income | | | 228.00 | |
FR Total operating income (I) | | | 3 980 407.00 | |
FW Other purchases and external expenses | | | 1 538 264.00 | |
FX Taxes, duties, and similar payments | | | 56 041.00 | |
FY Salaries and Wages | | | 1 362 875.00 | |
FZ Social Security Contributions | | | 569 880.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 77 991.00 | |
GE Other Expenses | | | 10 699.00 | |
GF Total Operating Expenses (II) | | | 3 615 751.00 | |
GG - OPERATING RESULT (I - II) | | | 364 656.00 | |
GL Other interest and similar income | | | 670.00 | |
GP Total financial income (V) | | | 670.00 | |
GR Interest and similar expenses | | | 6 324.00 | |
GU Total financial expenses (VI) | | | 6 324.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 654.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 359 002.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 855.00 | | | 4 855.00 |
A4 Equity method investments | 9 340.00 | | | 9 340.00 |
HA Exceptional income from management transactions | 92 327.00 | | | 92 327.00 |
HD Total exceptional income (VII) | 92 327.00 | | | 92 327.00 |
HE Exceptional expenses on management operations | 109 648.00 | | | 109 648.00 |
HF Exceptional expenses on capital transactions | 1 056.00 | | | 1 056.00 |
HH Total exceptional expenses (VIII) | 110 704.00 | | | 110 704.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -18 377.00 | | | -18 377.00 |
HK Income tax | 88 099.00 | | | 88 099.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 073 404.00 | | | 4 073 404.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 820 878.00 | | | 3 820 878.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 252 526.00 | | | 252 526.00 |
| |
| 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 | 252 761.00 | | | 252 761.00 |
6X Other provisions for depreciation | 25 095.00 | | | 25 095.00 |
7B Total provisions for depreciation | 25 095.00 | | | 25 095.00 |
7C Grand total | 277 857.00 | | | 277 857.00 |
