| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 162 673.00 | 92 028.00 | 70 645.00 | 162 673.00 |
AH Goodwill | 5 959 656.00 | | 5 959 656.00 | 5 959 656.00 |
AT Other tangible assets | 696 136.00 | 398 452.00 | 297 683.00 | 696 136.00 |
BH Other financial assets | 106 397.00 | | 106 397.00 | 106 397.00 |
BJ TOTAL (I) | 14 286 517.00 | 1 350 481.00 | 12 936 035.00 | 14 286 517.00 |
BX Customers and related accounts | 3 050 005.00 | | 3 050 005.00 | 3 050 005.00 |
BZ Other receivables | 3 204 661.00 | | 3 204 661.00 | 3 204 661.00 |
CD Marketable securities | 2 000 000.00 | | 2 000 000.00 | 2 000 000.00 |
CF Cash and cash equivalents | 3 314 020.00 | | 3 314 020.00 | 3 314 020.00 |
CH Prepaid expenses | 104 081.00 | | 104 081.00 | 104 081.00 |
CJ TOTAL (II) | 11 672 767.00 | | 11 672 767.00 | 11 672 767.00 |
CO Grand total (0 to V) | 25 959 284.00 | 1 350 481.00 | 24 608 803.00 | 25 959 284.00 |
CU Other investments | 7 361 652.00 | 860 000.00 | 6 501 652.00 | 7 361 652.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 047 120.00 | 3 047 120.00 | | 3 047 120.00 |
DB Share, merger, contribution premiums, etc. | 811 366.00 | 811 366.00 | | 811 366.00 |
DD Legal reserve (1) | 304 712.00 | 304 712.00 | | 304 712.00 |
DE Statutory or contractual reserves | 2 327 487.00 | 1 487 769.00 | | 2 327 487.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 182 981.00 | 1 258 758.00 | | 1 182 981.00 |
DL TOTAL (I) | 7 673 667.00 | 6 909 725.00 | | 7 673 667.00 |
DP Provisions for Risks | 64 639.00 | | | 64 639.00 |
DR TOTAL (IV) | 64 639.00 | | | 64 639.00 |
DU Loans and Debts from Credit Institutions (3) | 3 840 125.00 | 4 129 007.00 | | 3 840 125.00 |
DW Advances and down payments received on current orders | 925 304.00 | 1 013 884.00 | | 925 304.00 |
DX Trade payables and related accounts | 7 477 707.00 | 6 112 285.00 | | 7 477 707.00 |
DY Tax and social security liabilities | 1 098 310.00 | 1 093 124.00 | | 1 098 310.00 |
EA Other liabilities | 3 529 049.00 | 3 083 081.00 | | 3 529 049.00 |
EC TOTAL (IV) | 16 870 497.00 | 15 431 382.00 | | 16 870 497.00 |
EE Grand total (I to V) | 24 608 803.00 | 22 341 108.00 | | 24 608 803.00 |
EG Accrued income and payables due within one year | 15 945 192.00 | 14 417 498.00 | | 15 945 192.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 8 752 195.00 | 2 252 055.00 | 11 004 250.00 | 8 752 195.00 |
FJ Net sales | 8 752 195.00 | 2 252 055.00 | 11 004 250.00 | 8 752 195.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 64 369.00 | |
FQ Other income | | | 46 749.00 | |
FR Total operating income (I) | | | 11 115 369.00 | |
FW Other purchases and external expenses | | | 2 348 628.00 | |
FX Taxes, duties, and similar payments | | | 795 480.00 | |
FY Salaries and Wages | | | 4 248 134.00 | |
FZ Social Security Contributions | | | 2 116 568.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 101 535.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 64 639.00 | |
GE Other Expenses | | | 9 775.00 | |
GF Total Operating Expenses (II) | | | 9 684 762.00 | |
GG - OPERATING RESULT (I - II) | | | 1 430 607.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 299 880.00 | |
GL Other interest and similar income | | | 20 000.00 | |
GP Total financial income (V) | | | 319 880.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 319 880.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 750 487.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 64 369.00 | 66 185.00 | | 64 369.00 |
HB Exceptional income from capital transactions | | 1 070.00 | | |
HD Total exceptional income (VII) | | 1 070.00 | | |
HE Exceptional expenses on management operations | 42 480.00 | 46 474.00 | | 42 480.00 |
HF Exceptional expenses on capital transactions | | 9 651.00 | | |
HH Total exceptional expenses (VIII) | 42 480.00 | 56 125.00 | | 42 480.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -42 480.00 | -55 055.00 | | -42 480.00 |
HJ Employee participation in company results | 148 812.00 | 146 980.00 | | 148 812.00 |
HK Income tax | 376 213.00 | 391 265.00 | | 376 213.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 435 249.00 | 11 506 510.00 | | 11 435 249.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 252 268.00 | 10 247 752.00 | | 10 252 268.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 182 981.00 | 1 258 758.00 | | 1 182 981.00 |
| |
| 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 | 14 213 977.00 | | 82 226.00 | 14 213 977.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 468 050.00 | |
I4 DECREASES Grand Total | | 9 687.00 | 14 286 517.00 | |
IO DECREASES Total including other intangible assets | | | 6 122 330.00 | |
IY DECREASES Total Tangible Fixed Assets | | 9 687.00 | 696 136.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 114 530.00 | | 7 800.00 | 6 114 530.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 656 050.00 | | 49 773.00 | 656 050.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 443 396.00 | | 24 653.00 | 7 443 396.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 398 633.00 | 101 535.00 | 9 687.00 | 398 633.00 |
PE DEPRECIATION Total including other intangible assets | 71 292.00 | 20 735.00 | | 71 292.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 327 340.00 | 80 799.00 | 9 687.00 | 327 340.00 |
| |
| 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 | | 64 639.00 | | |
7B Total provisions for depreciation | 860 000.00 | | | 860 000.00 |
7C Grand total | 860 000.00 | 64 639.00 | | 860 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 2 000 000.00 | 2 000 000.00 | | 2 000 000.00 |
8B Suppliers and Related Accounts | 7 477 707.00 | 7 477 828.00 | | 7 477 707.00 |
8D Social Security and Other Social Organizations | 1 098 310.00 | 1 098 310.00 | | 1 098 310.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 529 050.00 | 1 529 049.00 | | 1 529 050.00 |
UT Other financial assets | 106 398.00 | | 106 398.00 | 106 398.00 |
VG Loans with a maturity of up to one year at origin | 3 840 125.00 | 3 840 125.00 | | 3 840 125.00 |
VS Prepaid expenses | 6 358 746.00 | 6 358 746.00 | | 6 358 746.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 465 145.00 | 6 358 746.00 | 106 398.00 | 6 465 145.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 945 192.00 | 15 945 313.00 | | 15 945 192.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 25.00 | | | 25.00 |
