| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 017.00 | 4 051.00 | 966.00 | 5 017.00 |
AJ Other Intangible Assets | 230 100.00 | | 230 100.00 | 230 100.00 |
AT Other tangible assets | 68 355.00 | 57 633.00 | 10 722.00 | 68 355.00 |
BH Other financial assets | 202.00 | | 202.00 | 202.00 |
BJ TOTAL (I) | 303 852.00 | 61 684.00 | 242 168.00 | 303 852.00 |
BX Customers and related accounts | 113 877.00 | | 113 877.00 | 113 877.00 |
BZ Other receivables | 32 685.00 | | 32 685.00 | 32 685.00 |
CF Cash and cash equivalents | 920 490.00 | | 920 490.00 | 920 490.00 |
CH Prepaid expenses | 24 258.00 | | 24 258.00 | 24 258.00 |
CJ TOTAL (II) | 1 091 309.00 | | 1 091 309.00 | 1 091 309.00 |
CO Grand total (0 to V) | 1 395 161.00 | 61 684.00 | 1 333 478.00 | 1 395 161.00 |
CP Shares due in less than one year | 202.00 | | | 202.00 |
CU Other investments | 178.00 | | 178.00 | 178.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 265.00 | 38 265.00 | | 38 265.00 |
DD Legal reserve (1) | 3 827.00 | 3 827.00 | | 3 827.00 |
DG Other reserves | 89 696.00 | 50 493.00 | | 89 696.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 177 676.00 | 164 703.00 | | 177 676.00 |
DL TOTAL (I) | 309 464.00 | 257 288.00 | | 309 464.00 |
DU Loans and Debts from Credit Institutions (3) | 300 000.00 | | | 300 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 227.00 | 1 227.00 | | 1 227.00 |
DX Trade payables and related accounts | 245 458.00 | 250 719.00 | | 245 458.00 |
DY Tax and social security liabilities | 213 099.00 | 191 765.00 | | 213 099.00 |
EA Other liabilities | 19 103.00 | 17 755.00 | | 19 103.00 |
EB Prepaid income (2) | 245 127.00 | 216 579.00 | | 245 127.00 |
EC TOTAL (IV) | 1 024 014.00 | 678 045.00 | | 1 024 014.00 |
EE Grand total (I to V) | 1 333 478.00 | 935 332.00 | | 1 333 478.00 |
EG Accrued income and payables due within one year | 1 024 014.00 | 678 045.00 | | 1 024 014.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 497.00 | | 497.00 | 497.00 |
FG Production sold - services | 1 639 317.00 | | 1 639 317.00 | 1 639 317.00 |
FJ Net sales | 1 639 814.00 | | 1 639 814.00 | 1 639 814.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 887.00 | |
FQ Other income | | | 245.00 | |
FR Total operating income (I) | | | 1 640 946.00 | |
FW Other purchases and external expenses | | | 819 963.00 | |
FX Taxes, duties, and similar payments | | | 14 163.00 | |
FY Salaries and Wages | | | 392 889.00 | |
FZ Social Security Contributions | | | 165 849.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 107.00 | |
GE Other Expenses | | | 1 187.00 | |
GF Total Operating Expenses (II) | | | 1 398 157.00 | |
GG - OPERATING RESULT (I - II) | | | 242 789.00 | |
GL Other interest and similar income | | | 29.00 | |
GP Total financial income (V) | | | 29.00 | |
GR Interest and similar expenses | | | 66.00 | |
GU Total financial expenses (VI) | | | 66.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -37.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 242 752.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 65 076.00 | 56 288.00 | | 65 076.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 640 976.00 | 1 498 333.00 | | 1 640 976.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 463 299.00 | 1 333 629.00 | | 1 463 299.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 177 676.00 | 164 703.00 | | 177 676.00 |
| |
| 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 | 302 802.00 | | 1 050.00 | 302 802.00 |
I3 DECREASES Total Financial Fixed Assets | | | 380.00 | |
I4 DECREASES Grand Total | | | 303 852.00 | |
IO DECREASES Total including other intangible assets | | | 235 117.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 68 355.00 | |
KD ACQUISITIONS Total including other intangible assets | 234 127.00 | | 990.00 | 234 127.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 68 355.00 | | | 68 355.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 320.00 | | 60.00 | 320.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 57 577.00 | 4 107.00 | | 57 577.00 |
PE DEPRECIATION Total including other intangible assets | 4 027.00 | 24.00 | | 4 027.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 53 550.00 | 4 083.00 | | 53 550.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 741.00 | | 741.00 | 741.00 |
7B Total provisions for depreciation | 741.00 | | 741.00 | 741.00 |
7C Grand total | 741.00 | | 741.00 | 741.00 |
UE of which provisions and reversals: - Operating | | | 741.00 | |
| |
| 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 | 245 458.00 | 245 458.00 | | 245 458.00 |
8C Staff and Related Accounts | 108 827.00 | 108 827.00 | | 108 827.00 |
8D Social Security and Other Social Organizations | 60 188.00 | 60 188.00 | | 60 188.00 |
8E Income Taxes | 8 788.00 | 8 788.00 | | 8 788.00 |
8K Other liabilities (including liabilities related to repo transactions) | 19 103.00 | 19 103.00 | | 19 103.00 |
8L Deferred income | 245 127.00 | 245 127.00 | | 245 127.00 |
UT Other financial assets | 202.00 | 202.00 | | 202.00 |
UX Other trade receivables | 113 877.00 | 113 877.00 | | 113 877.00 |
VB VAT | 32 406.00 | 32 406.00 | | 32 406.00 |
VG Loans with a maturity of up to one year at origin | 300 000.00 | 300 000.00 | | 300 000.00 |
VI Group and Associates | 1 227.00 | 1 227.00 | | 1 227.00 |
VJ Loans taken out during the year | 300 000.00 | | | 300 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 453.00 | 4 453.00 | | 4 453.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 280.00 | 280.00 | | 280.00 |
VS Prepaid expenses | 24 258.00 | 24 258.00 | | 24 258.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 171 021.00 | 171 021.00 | | 171 021.00 |
VW VAT | 30 844.00 | 30 844.00 | | 30 844.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 024 014.00 | 1 024 014.00 | | 1 024 014.00 |
