| |
| 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 | 409 118.00 | 341 782.00 | 67 336.00 | 409 118.00 |
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) | 2 496 680.00 | 343 846.00 | 2 152 835.00 | 2 496 680.00 |
BX Customers and related accounts | 10 279.00 | | 10 279.00 | 10 279.00 |
BZ Other receivables | 3 065 015.00 | | 3 065 015.00 | 3 065 015.00 |
CF Cash and cash equivalents | 571 915.00 | | 571 915.00 | 571 915.00 |
CH Prepaid expenses | 10 543.00 | | 10 543.00 | 10 543.00 |
CJ TOTAL (II) | 3 657 752.00 | | 3 657 752.00 | 3 657 752.00 |
CO Grand total (0 to V) | 6 154 432.00 | 343 846.00 | 5 810 587.00 | 6 154 432.00 |
| |
| 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 | 1 225 707.00 | 1 169 754.00 | | 1 225 707.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 465 952.00 | 355 952.00 | | 465 952.00 |
DL TOTAL (I) | 1 716 187.00 | 1 550 235.00 | | 1 716 187.00 |
DP Provisions for Risks | 98 218.00 | 97 784.00 | | 98 218.00 |
DR TOTAL (IV) | 98 218.00 | 97 784.00 | | 98 218.00 |
DU Loans and Debts from Credit Institutions (3) | 193 925.00 | 283 813.00 | | 193 925.00 |
DX Trade payables and related accounts | 50 137.00 | 38 472.00 | | 50 137.00 |
DY Tax and social security liabilities | 267 564.00 | 223 122.00 | | 267 564.00 |
DZ Fixed asset liabilities and related accounts | 19 261.00 | | | 19 261.00 |
EA Other liabilities | 3 465 295.00 | 2 919 569.00 | | 3 465 295.00 |
EC TOTAL (IV) | 3 996 181.00 | 3 464 976.00 | | 3 996 181.00 |
EE Grand total (I to V) | 5 810 587.00 | 5 112 995.00 | | 5 810 587.00 |
EG Accrued income and payables due within one year | 3 893 445.00 | 3 271 051.00 | | 3 893 445.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 31.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 543 704.00 | | 2 543 704.00 | 2 543 704.00 |
FJ Net sales | 2 543 704.00 | | 2 543 704.00 | 2 543 704.00 |
FO Operating subsidies | | | 1 665.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 40 261.00 | |
FQ Other income | | | 968.00 | |
FR Total operating income (I) | | | 2 586 599.00 | |
FW Other purchases and external expenses | | | 585 198.00 | |
FX Taxes, duties, and similar payments | | | 58 131.00 | |
FY Salaries and Wages | | | 934 936.00 | |
FZ Social Security Contributions | | | 334 971.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 18 537.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 11 184.00 | |
GE Other Expenses | | | 2 854.00 | |
GF Total Operating Expenses (II) | | | 1 945 811.00 | |
GG - OPERATING RESULT (I - II) | | | 640 788.00 | |
GL Other interest and similar income | | | 3 238.00 | |
GP Total financial income (V) | | | 3 238.00 | |
GR Interest and similar expenses | | | 6 735.00 | |
GU Total financial expenses (VI) | | | 6 735.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 497.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 637 291.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 500.00 | | | 1 500.00 |
HG Exceptional depreciation and provisions | 1 356.00 | | | 1 356.00 |
HH Total exceptional expenses (VIII) | 2 856.00 | | | 2 856.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 856.00 | | | -2 856.00 |
HK Income tax | 168 483.00 | 138 997.00 | | 168 483.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 589 837.00 | 2 251 361.00 | | 2 589 837.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 123 885.00 | 1 895 408.00 | | 2 123 885.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 465 952.00 | 355 952.00 | | 465 952.00 |
| |
| 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 | 2 491 827.00 | | 52 654.00 | 2 491 827.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15 840.00 | |
I4 DECREASES Grand Total | | 47 801.00 | 2 496 680.00 | |
IO DECREASES Total including other intangible assets | | | 2 071 723.00 | |
IY DECREASES Total Tangible Fixed Assets | | 47 801.00 | 409 118.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 071 723.00 | | | 2 071 723.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 404 265.00 | | 52 654.00 | 404 265.00 |
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 | 371 753.00 | 19 893.00 | 47 801.00 | 371 753.00 |
PE DEPRECIATION Total including other intangible assets | 2 064.00 | | | 2 064.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 369 689.00 | 19 893.00 | 47 801.00 | 369 689.00 |
| |
| 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 | 97 784.00 | 11 184.00 | 10 750.00 | 97 784.00 |
7C Grand total | 97 784.00 | 11 184.00 | 10 750.00 | 97 784.00 |
UE of which provisions and reversals: - Operating | | 11 184.00 | 10 750.00 | |
| |
| 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 | 50 137.00 | 50 137.00 | | 50 137.00 |
8C Staff and Related Accounts | 69 609.00 | 69 609.00 | | 69 609.00 |
8D Social Security and Other Social Organizations | 120 804.00 | 120 804.00 | | 120 804.00 |
8E Income Taxes | 36 931.00 | 36 931.00 | | 36 931.00 |
8J Fixed Asset Liabilities and Related Accounts | 19 261.00 | 19 261.00 | | 19 261.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 465 295.00 | 3 465 295.00 | | 3 465 295.00 |
UT Other financial assets | 15 740.00 | | 15 740.00 | 15 740.00 |
UX Other trade receivables | 10 279.00 | 10 279.00 | | 10 279.00 |
VB VAT | 13 091.00 | 13 091.00 | | 13 091.00 |
VH Loans with a maturity of more than one year at origin | 193 925.00 | 91 190.00 | 102 735.00 | 193 925.00 |
VK Loans repaid during the year | 89 833.00 | | | 89 833.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 030.00 | 7 030.00 | | 7 030.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 051 924.00 | 3 051 924.00 | | 3 051 924.00 |
VS Prepaid expenses | 10 543.00 | 10 543.00 | | 10 543.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 101 576.00 | 3 085 837.00 | 15 740.00 | 3 101 576.00 |
VW VAT | 33 189.00 | 33 189.00 | | 33 189.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 996 181.00 | 3 893 445.00 | 102 735.00 | 3 996 181.00 |
