| |
| 1 - Assets (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 371 018.00 | 183 503.00 | 187 515.00 | 371 018.00 |
AT Other tangible assets | 1 120 087.00 | 606 940.00 | 513 147.00 | 1 120 087.00 |
BD Other fixed assets | 2 000.00 | | 2 000.00 | 2 000.00 |
BF Loans | 234 522.00 | | 234 522.00 | 234 522.00 |
BH Other financial assets | 201 000.00 | | 201 000.00 | 201 000.00 |
BJ TOTAL (I) | 10 858 992.00 | 790 443.00 | 10 068 549.00 | 10 858 992.00 |
BX Customers and related accounts | 4 186 069.00 | | 4 186 069.00 | 4 186 069.00 |
BZ Other receivables | 952 449.00 | | 952 449.00 | 952 449.00 |
CF Cash and cash equivalents | 52 180 208.00 | | 52 180 208.00 | 52 180 208.00 |
CH Prepaid expenses | 46 204.00 | | 46 204.00 | 46 204.00 |
CJ TOTAL (II) | 57 364 932.00 | | 57 364 932.00 | 57 364 932.00 |
CO Grand total (0 to V) | 68 223 925.00 | 790 443.00 | 67 433 481.00 | 68 223 925.00 |
CU Other investments | 8 930 363.00 | | 8 930 363.00 | 8 930 363.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500 000.00 | 1 500 000.00 | | 1 500 000.00 |
DD Legal reserve (1) | 150 000.00 | 150 000.00 | | 150 000.00 |
DG Other reserves | 379 406.00 | 10 332 361.00 | | 379 406.00 |
DK Regulated provisions | 24 104.00 | 24 104.00 | | 24 104.00 |
DL TOTAL (I) | 3 072 045.00 | 12 353 510.00 | | 3 072 045.00 |
DP Provisions for Risks | 72 000.00 | | | 72 000.00 |
DR TOTAL (IV) | 72 000.00 | | | 72 000.00 |
DU Loans and Debts from Credit Institutions (3) | 3 419 950.00 | 2 663 919.00 | | 3 419 950.00 |
DV Miscellaneous Loans and Financial Debts (4) | 56 609 555.00 | 37 877 359.00 | | 56 609 555.00 |
DX Trade payables and related accounts | 218 604.00 | 193 760.00 | | 218 604.00 |
DY Tax and social security liabilities | 4 032 620.00 | 716 915.00 | | 4 032 620.00 |
EA Other liabilities | 8 705.00 | 2 591.00 | | 8 705.00 |
EC TOTAL (IV) | 64 289 436.00 | 41 454 545.00 | | 64 289 436.00 |
EE Grand total (I to V) | 67 433 481.00 | 53 808 056.00 | | 67 433 481.00 |
EG Accrued income and payables due within one year | 64 289 436.00 | 41 454 545.00 | | 64 289 436.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 3 419 950.00 | 2 663 919.00 | | 3 419 950.00 |
P2 LIABILITIES - Gross Technical Reserves | 1 018 534.00 | 347 044.00 | | 1 018 534.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 642 289.00 | 36 258.00 | 3 678 548.00 | 3 642 289.00 |
FJ Net sales | 3 642 289.00 | 36 258.00 | 3 678 548.00 | 3 642 289.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 21 356.00 | |
FQ Other income | | | 1 299 673.00 | |
FR Total operating income (I) | | | 4 999 578.00 | |
FW Other purchases and external expenses | | | 3 245 318.00 | |
FX Taxes, duties, and similar payments | | | 38 613.00 | |
FY Salaries and Wages | | | 341 812.00 | |
FZ Social Security Contributions | | | 143 612.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 194 070.00 | |
GE Other Expenses | | | 12.00 | |
GF Total Operating Expenses (II) | | | 3 963 439.00 | |
GG - OPERATING RESULT (I - II) | | | 1 036 138.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 276 093.00 | |
GL Other interest and similar income | | | 92 291.00 | |
GP Total financial income (V) | | | 368 385.00 | |
GR Interest and similar expenses | | | 42 274.00 | |
GU Total financial expenses (VI) | | | 42 274.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 326 110.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 362 249.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 20 238.00 | | |
HB Exceptional income from capital transactions | 26 916.00 | 27 000.00 | | 26 916.00 |
HD Total exceptional income (VII) | 26 916.00 | 47 238.00 | | 26 916.00 |
HF Exceptional expenses on capital transactions | 13 676.00 | 203.00 | | 13 676.00 |
HG Exceptional depreciation and provisions | 72 000.00 | | | 72 000.00 |
HH Total exceptional expenses (VIII) | 85 676.00 | 203.00 | | 85 676.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -58 759.00 | 47 034.00 | | -58 759.00 |
HK Income tax | 284 955.00 | 57 222.00 | | 284 955.00 |
R6 Group Income (Consolidated Net Income) | 1 018 534.00 | 347 044.00 | | 1 018 534.00 |
