| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 7 305.00 | 7 305.00 | | 7 305.00 |
AH Goodwill | 197 069.00 | | 197 069.00 | 197 069.00 |
AT Other tangible assets | 70 978.00 | 44 816.00 | 26 162.00 | 70 978.00 |
BH Other financial assets | 9 152.00 | | 9 152.00 | 9 152.00 |
BJ TOTAL (I) | 284 505.00 | 52 121.00 | 232 384.00 | 284 505.00 |
BV Advances and down payments on orders | 238.00 | | 238.00 | 238.00 |
BX Customers and related accounts | 310 383.00 | 23 626.00 | 286 757.00 | 310 383.00 |
BZ Other receivables | 2 181.00 | | 2 181.00 | 2 181.00 |
CD Marketable securities | 86 103.00 | | 86 103.00 | 86 103.00 |
CF Cash and cash equivalents | 337 661.00 | | 337 661.00 | 337 661.00 |
CH Prepaid expenses | 7 394.00 | | 7 394.00 | 7 394.00 |
CJ TOTAL (II) | 743 962.00 | 23 626.00 | 720 336.00 | 743 962.00 |
CO Grand total (0 to V) | 1 028 468.00 | 75 747.00 | 952 720.00 | 1 028 468.00 |
| |
| 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 | 144 333.00 | 142 911.00 | | 144 333.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 75 945.00 | 71 421.00 | | 75 945.00 |
DL TOTAL (I) | 330 279.00 | 324 333.00 | | 330 279.00 |
DU Loans and Debts from Credit Institutions (3) | 19 193.00 | 118.00 | | 19 193.00 |
DV Miscellaneous Loans and Financial Debts (4) | 312 521.00 | 311 668.00 | | 312 521.00 |
DX Trade payables and related accounts | 12 321.00 | 12 617.00 | | 12 321.00 |
DY Tax and social security liabilities | 143 633.00 | 144 114.00 | | 143 633.00 |
EA Other liabilities | 2 466.00 | 861.00 | | 2 466.00 |
EB Prepaid income (2) | 132 305.00 | 129 080.00 | | 132 305.00 |
EC TOTAL (IV) | 622 441.00 | 598 460.00 | | 622 441.00 |
EE Grand total (I to V) | 952 720.00 | 922 794.00 | | 952 720.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 822 426.00 | | 822 426.00 | 822 426.00 |
FJ Net sales | 822 426.00 | | 822 426.00 | 822 426.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 21 118.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 843 547.00 | |
FW Other purchases and external expenses | | | 184 365.00 | |
FX Taxes, duties, and similar payments | | | 7 052.00 | |
FY Salaries and Wages | | | 381 017.00 | |
FZ Social Security Contributions | | | 138 243.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 253.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 16 148.00 | |
GE Other Expenses | | | 10 150.00 | |
GF Total Operating Expenses (II) | | | 741 232.00 | |
GG - OPERATING RESULT (I - II) | | | 102 315.00 | |
GL Other interest and similar income | | | 37.00 | |
GP Total financial income (V) | | | 37.00 | |
GR Interest and similar expenses | | | 3 665.00 | |
GU Total financial expenses (VI) | | | 3 665.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 628.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 98 686.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 22 741.00 | 19 996.00 | | 22 741.00 |
HL TOTAL REVENUE (I + III + V + VII) | 843 584.00 | 809 017.00 | | 843 584.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 767 638.00 | 737 595.00 | | 767 638.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 75 945.00 | 71 421.00 | | 75 945.00 |
| |
| 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 | 271 685.00 | | 24 886.00 | 271 685.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 152.00 | |
I4 DECREASES Grand Total | | 12 065.00 | 284 506.00 | |
IO DECREASES Total including other intangible assets | | | 204 375.00 | |
IY DECREASES Total Tangible Fixed Assets | | 12 065.00 | 70 979.00 | |
KD ACQUISITIONS Total including other intangible assets | 204 375.00 | | | 204 375.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 58 158.00 | | 24 886.00 | 58 158.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 152.00 | | | 9 152.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 59 932.00 | 4 254.00 | 12 065.00 | 59 932.00 |
PE DEPRECIATION Total including other intangible assets | 7 305.00 | | | 7 305.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 52 627.00 | 4 254.00 | 12 065.00 | 52 627.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 19 110.00 | | | 19 110.00 |
7B Total provisions for depreciation | 19 110.00 | | | 19 110.00 |
7C Grand total | 19 110.00 | | | 19 110.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 312 522.00 | 312 522.00 | | 312 522.00 |
8B Suppliers and Related Accounts | 12 321.00 | 12 321.00 | | 12 321.00 |
8D Social Security and Other Social Organizations | 143 633.00 | 143 633.00 | | 143 633.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 467.00 | 2 467.00 | | 2 467.00 |
8L Deferred income | 132 305.00 | 132 305.00 | | 132 305.00 |
UT Other financial assets | 9 152.00 | | 9 152.00 | 9 152.00 |
VG Loans with a maturity of up to one year at origin | 19 194.00 | 5 037.00 | 14 157.00 | 19 194.00 |
VS Prepaid expenses | 319 959.00 | 319 959.00 | | 319 959.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 329 111.00 | 319 959.00 | 9 152.00 | 329 111.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 622 442.00 | 608 284.00 | 14 157.00 | 622 442.00 |
