| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 75 395.00 | 49 836.00 | 25 559.00 | 75 395.00 |
AR Technical installations, industrial equipment and tools | 560.00 | 196.00 | 364.00 | 560.00 |
AT Other tangible assets | 85 565.00 | 54 441.00 | 31 123.00 | 85 565.00 |
BH Other financial assets | 750.00 | | 750.00 | 750.00 |
BJ TOTAL (I) | 373 850.00 | 104 474.00 | 269 376.00 | 373 850.00 |
BL Raw materials, supplies | 7 322.00 | | 7 322.00 | 7 322.00 |
BX Customers and related accounts | 70 814.00 | | 70 814.00 | 70 814.00 |
BZ Other receivables | 28 311.00 | | 28 311.00 | 28 311.00 |
CD Marketable securities | 271 908.00 | | 271 908.00 | 271 908.00 |
CF Cash and cash equivalents | 285 144.00 | | 285 144.00 | 285 144.00 |
CH Prepaid expenses | 1 667.00 | | 1 667.00 | 1 667.00 |
CJ TOTAL (II) | 665 165.00 | | 665 165.00 | 665 165.00 |
CO Grand total (0 to V) | 1 039 014.00 | 104 474.00 | 934 541.00 | 1 039 014.00 |
CU Other investments | 211 580.00 | | 211 580.00 | 211 580.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 91 000.00 | 91 000.00 | | 91 000.00 |
DD Legal reserve (1) | 9 100.00 | 9 100.00 | | 9 100.00 |
DG Other reserves | 586 862.00 | 563 625.00 | | 586 862.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 87 462.00 | 68 737.00 | | 87 462.00 |
DK Regulated provisions | 9 599.00 | 9 599.00 | | 9 599.00 |
DL TOTAL (I) | 784 022.00 | 742 061.00 | | 784 022.00 |
DU Loans and Debts from Credit Institutions (3) | 70 427.00 | 113 798.00 | | 70 427.00 |
DX Trade payables and related accounts | 7 822.00 | 7 073.00 | | 7 822.00 |
DY Tax and social security liabilities | 72 269.00 | 61 648.00 | | 72 269.00 |
EC TOTAL (IV) | 150 519.00 | 182 519.00 | | 150 519.00 |
EE Grand total (I to V) | 934 541.00 | 924 580.00 | | 934 541.00 |
EG Accrued income and payables due within one year | 118 616.00 | 70 059.00 | | 118 616.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 183.00 | 192.00 | | 183.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 559 986.00 | |
FJ Net sales | | | 559 986.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 400.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 560 388.00 | |
FU Purchases of raw materials and other supplies | | | 416.00 | |
FV Inventory change (raw materials and supplies) | | | | |
FW Other purchases and external expenses | | | 88 325.00 | |
FX Taxes, duties, and similar payments | | | 4 756.00 | |
FY Salaries and Wages | | | 249 481.00 | |
FZ Social Security Contributions | | | 100 742.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 37 951.00 | |
GE Other Expenses | | | 2 647.00 | |
GF Total Operating Expenses (II) | | | 484 317.00 | |
GG - OPERATING RESULT (I - II) | | | 76 071.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 25 564.00 | |
GL Other interest and similar income | | | 4 300.00 | |
GO Net income from sales of marketable securities | | | 8.00 | |
GP Total financial income (V) | | | 29 864.00 | |
GR Interest and similar expenses | | | 4 659.00 | |
GU Total financial expenses (VI) | | | 4 659.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 25 205.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 101 276.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 747.00 | | |
HB Exceptional income from capital transactions | 24 948.00 | 5 417.00 | | 24 948.00 |
HD Total exceptional income (VII) | 24 948.00 | 6 164.00 | | 24 948.00 |
HE Exceptional expenses on management operations | 5 545.00 | 7 805.00 | | 5 545.00 |
HF Exceptional expenses on capital transactions | 24 948.00 | 5 322.00 | | 24 948.00 |
HH Total exceptional expenses (VIII) | 30 493.00 | 13 127.00 | | 30 493.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 545.00 | -6 964.00 | | -5 545.00 |
HJ Employee participation in company results | 8 269.00 | 10 423.00 | | 8 269.00 |
HL TOTAL REVENUE (I + III + V + VII) | 615 200.00 | 580 787.00 | | 615 200.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 527 738.00 | 512 050.00 | | 527 738.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 87 462.00 | 68 737.00 | | 87 462.00 |
| |
| 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 | 412 951.00 | | 3 996.00 | 412 951.00 |
I3 DECREASES Total Financial Fixed Assets | | | 212 330.00 | |
I4 DECREASES Grand Total | | 43 097.00 | 373 850.00 | |
IO DECREASES Total including other intangible assets | | | 75 395.00 | |
IY DECREASES Total Tangible Fixed Assets | | 43 097.00 | 86 125.00 | |
KD ACQUISITIONS Total including other intangible assets | 75 395.00 | | | 75 395.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 125 226.00 | | 3 996.00 | 125 226.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 212 330.00 | | | 212 330.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 84 672.00 | 37 951.00 | 18 149.00 | 84 672.00 |
PE DEPRECIATION Total including other intangible assets | 35 057.00 | 14 779.00 | | 35 057.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 49 615.00 | 23 172.00 | 18 149.00 | 49 615.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 9 599.00 | | | 9 599.00 |
7C Grand total | 9 599.00 | | | 9 599.00 |
| |
| 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 | 7 822.00 | 7 822.00 | | 7 822.00 |
8D Social Security and Other Social Organizations | 72 269.00 | 72 269.00 | | 72 269.00 |
UT Other financial assets | 750.00 | | 750.00 | 750.00 |
UX Other trade receivables | 70 814.00 | 70 814.00 | | 70 814.00 |
VG Loans with a maturity of up to one year at origin | 183.00 | 183.00 | | 183.00 |
VH Loans with a maturity of more than one year at origin | 70 244.00 | 38 342.00 | 31 903.00 | 70 244.00 |
VK Loans repaid during the year | 43 274.00 | | | 43 274.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 28 311.00 | 28 311.00 | | 28 311.00 |
VS Prepaid expenses | 1 667.00 | 1 667.00 | | 1 667.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 101 542.00 | 100 792.00 | 750.00 | 101 542.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 150 519.00 | 118 616.00 | 31 903.00 | 150 519.00 |
