| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 18 470.00 | 11 976.00 | 6 494.00 | 18 470.00 |
AT Other tangible assets | 13 604.00 | 13 593.00 | 12.00 | 13 604.00 |
BF Loans | 1 000.00 | | 1 000.00 | 1 000.00 |
BH Other financial assets | 4 605.00 | | 4 605.00 | 4 605.00 |
BJ TOTAL (I) | 37 679.00 | 25 568.00 | 12 110.00 | 37 679.00 |
BX Customers and related accounts | 326 329.00 | | 326 329.00 | 326 329.00 |
BZ Other receivables | 102 137.00 | | 102 137.00 | 102 137.00 |
CF Cash and cash equivalents | 174 977.00 | | 174 977.00 | 174 977.00 |
CH Prepaid expenses | 3 125.00 | | 3 125.00 | 3 125.00 |
CJ TOTAL (II) | 606 569.00 | | 606 569.00 | 606 569.00 |
CO Grand total (0 to V) | 644 248.00 | 25 568.00 | 618 679.00 | 644 248.00 |
CR Shares due in more than one year | 96 510.00 | | | 96 510.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 19 844.00 | 62 286.00 | | 19 844.00 |
DH Retained earnings | | 64 694.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 159 103.00 | 142 864.00 | | 159 103.00 |
DL TOTAL (I) | 180 047.00 | 270 944.00 | | 180 047.00 |
DP Provisions for Risks | | 21 200.00 | | |
DQ Provisions for Expenses | 36 462.00 | 27 632.00 | | 36 462.00 |
DR TOTAL (IV) | 36 462.00 | 48 832.00 | | 36 462.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 524.00 | 1 416.00 | | 1 524.00 |
DX Trade payables and related accounts | 263 691.00 | 324 335.00 | | 263 691.00 |
DY Tax and social security liabilities | 130 235.00 | 158 557.00 | | 130 235.00 |
DZ Fixed asset liabilities and related accounts | 6 720.00 | 6 720.00 | | 6 720.00 |
EC TOTAL (IV) | 402 170.00 | 491 028.00 | | 402 170.00 |
EE Grand total (I to V) | 618 679.00 | 810 804.00 | | 618 679.00 |
EG Accrued income and payables due within one year | 402 170.00 | 489 612.00 | | 402 170.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 318.00 | | 1 318.00 | 1 318.00 |
FD Production sold - goods | | | | |
FG Production sold - services | 1 304 280.00 | | 1 304 280.00 | 1 304 280.00 |
FJ Net sales | 1 305 598.00 | | 1 305 598.00 | 1 305 598.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 21 200.00 | |
FQ Other income | | | 3 506.00 | |
FR Total operating income (I) | | | 1 330 304.00 | |
FS Purchases of goods (including customs duties) | | | 4 901.00 | |
FW Other purchases and external expenses | | | 570 776.00 | |
FX Taxes, duties, and similar payments | | | 12 047.00 | |
FY Salaries and Wages | | | 405 486.00 | |
FZ Social Security Contributions | | | 98 374.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 372.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 8 830.00 | |
GE Other Expenses | | | 1 299.00 | |
GF Total Operating Expenses (II) | | | 1 110 086.00 | |
GG - OPERATING RESULT (I - II) | | | 220 218.00 | |
GR Interest and similar expenses | | | 45.00 | |
GU Total financial expenses (VI) | | | 45.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -45.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 220 173.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 3 525.00 | | | 3 525.00 |
HH Total exceptional expenses (VIII) | 3 525.00 | | | 3 525.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 525.00 | | | -3 525.00 |
HK Income tax | 57 545.00 | 55 736.00 | | 57 545.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 330 304.00 | 1 232 155.00 | | 1 330 304.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 171 201.00 | 1 089 291.00 | | 1 171 201.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 159 103.00 | 142 864.00 | | 159 103.00 |
| |
| 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 | 36 679.00 | | | 36 679.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 605.00 | |
I4 DECREASES Grand Total | | | 37 679.00 | |
IO DECREASES Total including other intangible assets | | | 18 470.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 13 604.00 | |
KD ACQUISITIONS Total including other intangible assets | 18 470.00 | | | 18 470.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 604.00 | | | 13 604.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 605.00 | | | 4 605.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 196.00 | 8 372.00 | | 17 196.00 |
PE DEPRECIATION Total including other intangible assets | 5 819.00 | 6 157.00 | | 5 819.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 377.00 | 2 216.00 | | 11 377.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | 48 832.00 | | | 48 832.00 |
7C Grand total | 48 832.00 | | | 48 832.00 |
| |
| 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 | 263 691.00 | 263 691.00 | | 263 691.00 |
8D Social Security and Other Social Organizations | 130 235.00 | 130 235.00 | | 130 235.00 |
8J Fixed Asset Liabilities and Related Accounts | 6 720.00 | 6 720.00 | | 6 720.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 524.00 | 1 524.00 | | 1 524.00 |
UP Loans | 1 000.00 | | 1 000.00 | 1 000.00 |
UT Other financial assets | 4 605.00 | | 4 605.00 | 4 605.00 |
UX Other trade receivables | 326 329.00 | 326 329.00 | | 326 329.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 102 137.00 | 102 137.00 | | 102 137.00 |
VS Prepaid expenses | 3 125.00 | 3 125.00 | | 3 125.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 437 196.00 | 431 592.00 | 5 605.00 | 437 196.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 402 170.00 | 402 170.00 | | 402 170.00 |
