| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 013.00 | 5 013.00 | | 5 013.00 |
AH Goodwill | 1 447 216.00 | | 1 447 216.00 | 1 447 216.00 |
AJ Other Intangible Assets | 567 002.00 | | 567 002.00 | 567 002.00 |
AT Other tangible assets | 452 987.00 | 329 780.00 | 123 206.00 | 452 987.00 |
BF Loans | 50 254.00 | | 50 254.00 | 50 254.00 |
BH Other financial assets | 45 621.00 | 14 000.00 | 31 622.00 | 45 621.00 |
BJ TOTAL (I) | 2 568 094.00 | 348 793.00 | 2 219 301.00 | 2 568 094.00 |
BV Advances and down payments on orders | 79 731.00 | | 79 731.00 | 79 731.00 |
BX Customers and related accounts | 18 745.00 | | 18 745.00 | 18 745.00 |
BZ Other receivables | 1 380 860.00 | | 1 380 860.00 | 1 380 860.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 1 479 336.00 | | 1 479 336.00 | 1 479 336.00 |
CO Grand total (0 to V) | 4 047 430.00 | 348 793.00 | 3 698 636.00 | 4 047 430.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 245 137.00 | 245 137.00 | | 245 137.00 |
DH Retained earnings | 2 073 857.00 | 779 701.00 | | 2 073 857.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 107 798.00 | 1 294 156.00 | | 107 798.00 |
DL TOTAL (I) | 2 536 792.00 | 2 428 994.00 | | 2 536 792.00 |
DQ Provisions for Expenses | 30 000.00 | 30 000.00 | | 30 000.00 |
DR TOTAL (IV) | 30 000.00 | 30 000.00 | | 30 000.00 |
DU Loans and Debts from Credit Institutions (3) | | 28 761.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 968 044.00 | 492 317.00 | | 968 044.00 |
DX Trade payables and related accounts | 46 126.00 | 151 581.00 | | 46 126.00 |
DY Tax and social security liabilities | 117 675.00 | 64 695.00 | | 117 675.00 |
EC TOTAL (IV) | 1 131 844.00 | 737 354.00 | | 1 131 844.00 |
EE Grand total (I to V) | 3 698 636.00 | 3 196 349.00 | | 3 698 636.00 |
EI Including equity loans | 8.00 | | | 8.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 278 771.00 | | 278 771.00 | 278 771.00 |
FJ Net sales | 278 771.00 | | 278 771.00 | 278 771.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 278 771.00 | |
FV Inventory change (raw materials and supplies) | | | | |
FW Other purchases and external expenses | | | 22 418.00 | |
FX Taxes, duties, and similar payments | | | -15 666.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 30 818.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 33 404.00 | |
GF Total Operating Expenses (II) | | | 70 974.00 | |
GG - OPERATING RESULT (I - II) | | | 207 798.00 | |
GQ Financial allocations to depreciation and provisions | | | 3 971.00 | |
GR Interest and similar expenses | | | 858.00 | |
GU Total financial expenses (VI) | | | 4 828.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 828.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 202 969.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 2 243 305.00 | | |
HD Total exceptional income (VII) | | 2 243 305.00 | | |
HF Exceptional expenses on capital transactions | 56 305.00 | 631 732.00 | | 56 305.00 |
HH Total exceptional expenses (VIII) | 56 305.00 | 631 732.00 | | 56 305.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -56 305.00 | 1 611 573.00 | | -56 305.00 |
HK Income tax | 38 866.00 | 503 283.00 | | 38 866.00 |
HL TOTAL REVENUE (I + III + V + VII) | 278 771.00 | 2 583 282.00 | | 278 771.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 170 973.00 | 1 289 126.00 | | 170 973.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 107 798.00 | 1 294 156.00 | | 107 798.00 |
| |
| 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 | 2 624 384.00 | | 15.00 | 2 624 384.00 |
I3 DECREASES Total Financial Fixed Assets | | | 95 876.00 | |
I4 DECREASES Grand Total | | 56 305.00 | 2 568 094.00 | |
IO DECREASES Total including other intangible assets | | 56 305.00 | 2 019 231.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 452 987.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 075 537.00 | | | 2 075 537.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 452 987.00 | | | 452 987.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 95 861.00 | | 15.00 | 95 861.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 303 976.00 | 30 818.00 | | 303 976.00 |
PE DEPRECIATION Total including other intangible assets | 5 013.00 | | | 5 013.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 298 962.00 | 30 818.00 | | 298 962.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 10 029.00 | 3 971.00 | | 10 029.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 30 000.00 | | | 30 000.00 |
7B Total provisions for depreciation | 10 029.00 | 3 971.00 | | 10 029.00 |
7C Grand total | 40 029.00 | 3 971.00 | | 40 029.00 |
| |
| 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 | 46 126.00 | 46 126.00 | | 46 126.00 |
UP Loans | 50 254.00 | 50 254.00 | | 50 254.00 |
UT Other financial assets | 45 621.00 | 45 621.00 | | 45 621.00 |
UX Other trade receivables | 18 745.00 | 18 745.00 | | 18 745.00 |
VB VAT | 5 670.00 | 5 670.00 | | 5 670.00 |
VC Group and associates | 1 321 943.00 | 1 321 943.00 | | 1 321 943.00 |
VI Group and Associates | 968 044.00 | 968 044.00 | | 968 044.00 |
VP Miscellaneous | 9 143.00 | 9 143.00 | | 9 143.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 626.00 | 9 626.00 | | 9 626.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 123 834.00 | 123 834.00 | | 123 834.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 575 212.00 | 1 575 212.00 | | 1 575 212.00 |
VW VAT | 108 049.00 | 108 049.00 | | 108 049.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 131 844.00 | 1 131 844.00 | | 1 131 844.00 |
