| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 47 126.00 | 42 716.00 | 4 410.00 | 47 126.00 |
AH Goodwill | 256 114.00 | | 256 114.00 | 256 114.00 |
AT Other tangible assets | 112 260.00 | 99 929.00 | 12 330.00 | 112 260.00 |
BJ TOTAL (I) | 730 860.00 | 142 645.00 | 588 215.00 | 730 860.00 |
BX Customers and related accounts | 10 496.00 | | 10 496.00 | 10 496.00 |
BZ Other receivables | 5 405 441.00 | | 5 405 441.00 | 5 405 441.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 313 035.00 | | 313 035.00 | 313 035.00 |
CH Prepaid expenses | 11 152.00 | | 11 152.00 | 11 152.00 |
CJ TOTAL (II) | 5 740 123.00 | | 5 740 123.00 | 5 740 123.00 |
CO Grand total (0 to V) | 6 470 982.00 | 142 645.00 | 6 328 337.00 | 6 470 982.00 |
CS Evaluated investments - equity method | 315 360.00 | | 315 360.00 | 315 360.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 228 674.00 | 228 674.00 | | 228 674.00 |
DB Share, merger, contribution premiums, etc. | 73 176.00 | 73 176.00 | | 73 176.00 |
DD Legal reserve (1) | 22 867.00 | 22 867.00 | | 22 867.00 |
DH Retained earnings | 330 311.00 | 328 544.00 | | 330 311.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 109 657.00 | 72 268.00 | | 109 657.00 |
DL TOTAL (I) | 764 685.00 | 725 528.00 | | 764 685.00 |
DP Provisions for Risks | 13 710.00 | | | 13 710.00 |
DR TOTAL (IV) | 13 710.00 | | | 13 710.00 |
DU Loans and Debts from Credit Institutions (3) | 457.00 | 1 727.00 | | 457.00 |
DV Miscellaneous Loans and Financial Debts (4) | 869.00 | 816.00 | | 869.00 |
DX Trade payables and related accounts | 40 014.00 | 145 362.00 | | 40 014.00 |
DY Tax and social security liabilities | 127 028.00 | 119 842.00 | | 127 028.00 |
EA Other liabilities | 5 381 575.00 | 5 900 722.00 | | 5 381 575.00 |
EB Prepaid income (2) | | 141 770.00 | | |
EC TOTAL (IV) | 5 549 942.00 | 6 310 240.00 | | 5 549 942.00 |
EE Grand total (I to V) | 6 328 337.00 | 7 035 768.00 | | 6 328 337.00 |
EI Including equity loans | 869.00 | | | 869.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 1 262 727.00 | |
FJ Net sales | | | 1 262 727.00 | |
FO Operating subsidies | | | 5 333.00 | |
FQ Other income | | | 4 981.00 | |
FR Total operating income (I) | | | 1 273 041.00 | |
FW Other purchases and external expenses | | | 594 215.00 | |
FX Taxes, duties, and similar payments | | | 24 156.00 | |
FY Salaries and Wages | | | 380 562.00 | |
FZ Social Security Contributions | | | 156 692.00 | |
GB Operating Expenses - Provisions | | | 15 766.00 | |
GF Total Operating Expenses (II) | | | 1 171 392.00 | |
GG - OPERATING RESULT (I - II) | | | 101 649.00 | |
GP Total financial income (V) | | | 25 678.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 25 678.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 127 327.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 16 116.00 | 4 690.00 | | 16 116.00 |
HH Total exceptional expenses (VIII) | 10.00 | 8 264.00 | | 10.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 16 106.00 | -3 574.00 | | 16 106.00 |
HK Income tax | 33 776.00 | 22 023.00 | | 33 776.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 314 835.00 | 1 191 842.00 | | 1 314 835.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 205 178.00 | 1 119 574.00 | | 1 205 178.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 109 657.00 | 72 268.00 | | 109 657.00 |
| |
| 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 | 719 572.00 | | 17 766.00 | 719 572.00 |
I3 DECREASES Total Financial Fixed Assets | | | 315 360.00 | |
I4 DECREASES Grand Total | | 6 478.00 | 730 860.00 | |
IO DECREASES Total including other intangible assets | | | 303 240.00 | |
IY DECREASES Total Tangible Fixed Assets | | 6 478.00 | 112 260.00 | |
KD ACQUISITIONS Total including other intangible assets | 297 948.00 | | 5 292.00 | 297 948.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 106 264.00 | | 12 474.00 | 106 264.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 315 360.00 | | | 315 360.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 147 067.00 | 2 056.00 | 6 478.00 | 147 067.00 |
PE DEPRECIATION Total including other intangible assets | 41 834.00 | 882.00 | | 41 834.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 105 233.00 | 1 174.00 | 6 478.00 | 105 233.00 |
| |
| 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 | | 13 710.00 | | |
7C Grand total | | 13 710.00 | | |
UE of which provisions and reversals: - Operating | | 13 710.00 | | |
| |
| 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 | 40 014.00 | 40 014.00 | | 40 014.00 |
8D Social Security and Other Social Organizations | 127 028.00 | 127 028.00 | | 127 028.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 382 443.00 | 5 382 443.00 | | 5 382 443.00 |
UX Other trade receivables | 10 496.00 | 10 496.00 | | 10 496.00 |
VG Loans with a maturity of up to one year at origin | 457.00 | 457.00 | | 457.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 405 440.00 | 5 405 440.00 | | 5 405 440.00 |
VS Prepaid expenses | 11 152.00 | 11 152.00 | | 11 152.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 427 088.00 | 5 427 088.00 | | 5 427 088.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 549 942.00 | 5 549 942.00 | | 5 549 942.00 |
