| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 382.00 | 382.00 | | 382.00 |
AH Goodwill | 23 900.00 | 23 900.00 | | 23 900.00 |
AR Technical installations, industrial equipment and tools | 29 670.00 | 29 190.00 | 480.00 | 29 670.00 |
AT Other tangible assets | 430 105.00 | 424 064.00 | 6 040.00 | 430 105.00 |
BH Other financial assets | 6 936.00 | | 6 939.00 | 6 936.00 |
BJ TOTAL (I) | 646 676.00 | 477 537.00 | 169 138.00 | 646 676.00 |
BX Customers and related accounts | 255 075.00 | | 255 075.00 | 255 075.00 |
BZ Other receivables | 11 356.00 | | 11 356.00 | 11 356.00 |
CD Marketable securities | 61 946.00 | | 61 946.00 | 61 946.00 |
CF Cash and cash equivalents | 390 691.00 | | 390 691.00 | 390 691.00 |
CH Prepaid expenses | 3 289.00 | | 3 289.00 | 3 289.00 |
CJ TOTAL (II) | 722 360.00 | | 722 360.00 | 722 360.00 |
CO Grand total (0 to V) | 1 369 036.00 | 477 537.00 | 891 498.00 | 1 369 036.00 |
CU Other investments | 155 680.00 | | 155 680.00 | 155 680.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 180 000.00 | | | 180 000.00 |
DD Legal reserve (1) | 18 000.00 | | | 18 000.00 |
DG Other reserves | 371 705.00 | | | 371 705.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 131 411.00 | | | 131 411.00 |
DL TOTAL (I) | 701 116.00 | | | 701 116.00 |
DU Loans and Debts from Credit Institutions (3) | 5 644.00 | | | 5 644.00 |
DV Miscellaneous Loans and Financial Debts (4) | 32 000.00 | | | 32 000.00 |
DX Trade payables and related accounts | 24 803.00 | | | 24 803.00 |
DY Tax and social security liabilities | 92 039.00 | | | 92 039.00 |
EA Other liabilities | 35 895.00 | | | 35 895.00 |
EC TOTAL (IV) | 190 382.00 | | | 190 382.00 |
EE Grand total (I to V) | 891 498.00 | | | 891 498.00 |
EG Accrued income and payables due within one year | 190 382.00 | | | 190 382.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 434 706.00 | | 434 706.00 | 434 706.00 |
FJ Net sales | 434 706.00 | | 434 706.00 | 434 706.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 131.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 438 845.00 | |
FW Other purchases and external expenses | | | 94 502.00 | |
FX Taxes, duties, and similar payments | | | 4 088.00 | |
FY Salaries and Wages | | | 175 000.00 | |
FZ Social Security Contributions | | | 25 881.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 308.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 306 784.00 | |
GG - OPERATING RESULT (I - II) | | | 132 061.00 | |
GP Total financial income (V) | | | 18.00 | |
GU Total financial expenses (VI) | | | 668.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -649.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 131 411.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 438 864.00 | | | 438 864.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 307 452.00 | | | 307 452.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 131 411.00 | | | 131 411.00 |
| |
| 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 | 646 676.00 | | | 646 676.00 |
I3 DECREASES Total Financial Fixed Assets | | | 162 617.00 | |
I4 DECREASES Grand Total | | | 646 676.00 | |
IO DECREASES Total including other intangible assets | | | 24 282.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 459 776.00 | |
KD ACQUISITIONS Total including other intangible assets | 24 282.00 | | | 24 282.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 459 776.00 | | | 459 776.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 162 617.00 | | | 162 617.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 470 228.00 | 7 308.00 | | 470 228.00 |
PE DEPRECIATION Total including other intangible assets | 24 282.00 | | | 24 282.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 445 946.00 | 7 308.00 | | 445 946.00 |
| |
| 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 | 24 803.00 | 24 803.00 | | 24 803.00 |
8C Staff and Related Accounts | 15 523.00 | 15 523.00 | | 15 523.00 |
8D Social Security and Other Social Organizations | 11 142.00 | 11 142.00 | | 11 142.00 |
8K Other liabilities (including liabilities related to repo transactions) | 35 895.00 | 35 895.00 | | 35 895.00 |
UT Other financial assets | 6 936.00 | 6 936.00 | | 6 936.00 |
UX Other trade receivables | 255 075.00 | 255 075.00 | | 255 075.00 |
VB VAT | 10 969.00 | 10 969.00 | | 10 969.00 |
VG Loans with a maturity of up to one year at origin | 28.00 | 28.00 | | 28.00 |
VH Loans with a maturity of more than one year at origin | 5 616.00 | 5 616.00 | | 5 616.00 |
VI Group and Associates | 32 000.00 | 32 000.00 | | 32 000.00 |
VK Loans repaid during the year | 5 557.00 | | | 5 557.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 639.00 | 1 639.00 | | 1 639.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 387.00 | 387.00 | | 387.00 |
VS Prepaid expenses | 3 289.00 | 3 289.00 | | 3 289.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 276 658.00 | 276 658.00 | | 276 658.00 |
VW VAT | 63 734.00 | 63 734.00 | | 63 734.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 190 382.00 | 190 382.00 | | 190 382.00 |
