| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 149.00 | 149.00 | | 149.00 |
AH Goodwill | 21 343.00 | | 21 343.00 | 21 343.00 |
AR Technical installations, industrial equipment and tools | 63 546.00 | 58 845.00 | 4 701.00 | 63 546.00 |
AT Other tangible assets | 96 585.00 | 78 162.00 | 18 423.00 | 96 585.00 |
BH Other financial assets | 84.00 | | 84.00 | 84.00 |
BJ TOTAL (I) | 181 721.00 | 137 155.00 | 44 566.00 | 181 721.00 |
BT Goods | 5 378.00 | | 5 378.00 | 5 378.00 |
BV Advances and down payments on orders | 1 080.00 | | 1 080.00 | 1 080.00 |
BX Customers and related accounts | 370.00 | | 370.00 | 370.00 |
BZ Other receivables | 11 982.00 | | 11 982.00 | 11 982.00 |
CD Marketable securities | 212 661.00 | | 212 661.00 | 212 661.00 |
CF Cash and cash equivalents | 249 445.00 | | 249 445.00 | 249 445.00 |
CH Prepaid expenses | 7 730.00 | | 7 730.00 | 7 730.00 |
CJ TOTAL (II) | 488 645.00 | | 488 645.00 | 488 645.00 |
CO Grand total (0 to V) | 670 366.00 | 137 155.00 | 533 211.00 | 670 366.00 |
CU Other investments | 15.00 | | 15.00 | 15.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 439 302.00 | 420 730.00 | | 439 302.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 788.00 | 18 572.00 | | 20 788.00 |
DJ Investment subsidies | 145.00 | 378.00 | | 145.00 |
DL TOTAL (I) | 468 619.00 | 448 065.00 | | 468 619.00 |
DV Miscellaneous Loans and Financial Debts (4) | 40 299.00 | 45 515.00 | | 40 299.00 |
DX Trade payables and related accounts | 8 480.00 | 8 681.00 | | 8 480.00 |
DY Tax and social security liabilities | 14 635.00 | 22 244.00 | | 14 635.00 |
EA Other liabilities | 1 176.00 | 1 176.00 | | 1 176.00 |
EC TOTAL (IV) | 64 591.00 | 77 617.00 | | 64 591.00 |
EE Grand total (I to V) | 533 211.00 | 525 683.00 | | 533 211.00 |
EG Accrued income and payables due within one year | 64 591.00 | 77 617.00 | | 64 591.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 64 272.00 | | 64 272.00 | 64 272.00 |
FJ Net sales | 64 272.00 | | 64 272.00 | 64 272.00 |
FO Operating subsidies | | | 75 911.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 276.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 148 469.00 | |
FS Purchases of goods (including customs duties) | | | 20 587.00 | |
FT Inventory change (goods) | | | -1 251.00 | |
FW Other purchases and external expenses | | | 20 709.00 | |
FX Taxes, duties, and similar payments | | | 1 197.00 | |
FY Salaries and Wages | | | 59 330.00 | |
FZ Social Security Contributions | | | 20 043.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 061.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 130 680.00 | |
GG - OPERATING RESULT (I - II) | | | 17 788.00 | |
GO Net income from sales of marketable securities | | | 2 766.00 | |
GP Total financial income (V) | | | 2 766.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 766.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 554.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 234.00 | 234.00 | | 234.00 |
HD Total exceptional income (VII) | 234.00 | 234.00 | | 234.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 234.00 | 234.00 | | 234.00 |
HK Income tax | | 1 563.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 151 468.00 | 230 152.00 | | 151 468.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 130 680.00 | 211 579.00 | | 130 680.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 788.00 | 18 572.00 | | 20 788.00 |
| |
| 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 | 181 176.00 | | 4 113.00 | 181 176.00 |
I3 DECREASES Total Financial Fixed Assets | | | 99.00 | |
I4 DECREASES Grand Total | | 3 567.00 | 181 721.00 | |
IO DECREASES Total including other intangible assets | | | 21 492.00 | |
IY DECREASES Total Tangible Fixed Assets | | 3 567.00 | 160 130.00 | |
KD ACQUISITIONS Total including other intangible assets | 21 492.00 | | | 21 492.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 159 585.00 | | 4 113.00 | 159 585.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 99.00 | | | 99.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 130 661.00 | 10 061.00 | 3 567.00 | 130 661.00 |
PE DEPRECIATION Total including other intangible assets | 149.00 | | | 149.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 130 512.00 | 10 061.00 | 3 567.00 | 130 512.00 |
| |
| 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 | 8 480.00 | 8 480.00 | | 8 480.00 |
8D Social Security and Other Social Organizations | 14 635.00 | 14 635.00 | | 14 635.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 177.00 | 1 177.00 | | 1 177.00 |
UT Other financial assets | 84.00 | | 84.00 | 84.00 |
UX Other trade receivables | 370.00 | 370.00 | | 370.00 |
VI Group and Associates | 40 299.00 | 40 299.00 | | 40 299.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 982.00 | 11 982.00 | | 11 982.00 |
VS Prepaid expenses | 7 730.00 | 7 730.00 | | 7 730.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 165.00 | 20 081.00 | 84.00 | 20 165.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 64 591.00 | 64 591.00 | | 64 591.00 |
