| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 524.00 | | 1 524.00 | 1 524.00 |
AH Goodwill | 5 204 636.00 | | 5 204 636.00 | 5 204 636.00 |
AJ Other Intangible Assets | 98 114.00 | 98 114.00 | | 98 114.00 |
AN Land | 3 315.00 | | 3 315.00 | 3 315.00 |
AP Buildings | 84 876.00 | 84 876.00 | | 84 876.00 |
AR Technical installations, industrial equipment and tools | 51 052.00 | 51 052.00 | | 51 052.00 |
AT Other tangible assets | 928 662.00 | 921 631.00 | 7 030.00 | 928 662.00 |
BH Other financial assets | 13 617.00 | 304.00 | 13 312.00 | 13 617.00 |
BJ TOTAL (I) | 6 385 799.00 | 1 155 979.00 | 5 229 819.00 | 6 385 799.00 |
BT Goods | 2 424.00 | | 2 424.00 | 2 424.00 |
BX Customers and related accounts | 61 974.00 | | 61 974.00 | 61 974.00 |
BZ Other receivables | 236 038.00 | | 236 038.00 | 236 038.00 |
CD Marketable securities | 68 805.00 | | 68 805.00 | 68 805.00 |
CF Cash and cash equivalents | 1 088 592.00 | | 1 088 592.00 | 1 088 592.00 |
CH Prepaid expenses | 4 642.00 | | 4 642.00 | 4 642.00 |
CJ TOTAL (II) | 1 462 476.00 | | 1 462 476.00 | 1 462 476.00 |
CO Grand total (0 to V) | 7 848 275.00 | 1 155 979.00 | 6 692 295.00 | 7 848 275.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | | | 6 000.00 |
DD Legal reserve (1) | 600.00 | | | 600.00 |
DG Other reserves | 445 230.00 | | | 445 230.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 70 362.00 | | | 70 362.00 |
DL TOTAL (I) | 522 192.00 | | | 522 192.00 |
DU Loans and Debts from Credit Institutions (3) | 288 428.00 | | | 288 428.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 368 442.00 | | | 5 368 442.00 |
DX Trade payables and related accounts | 421 454.00 | | | 421 454.00 |
DY Tax and social security liabilities | 58 396.00 | | | 58 396.00 |
EA Other liabilities | 33 380.00 | | | 33 380.00 |
EC TOTAL (IV) | 6 170 103.00 | | | 6 170 103.00 |
EE Grand total (I to V) | 6 692 295.00 | | | 6 692 295.00 |
EG Accrued income and payables due within one year | 6 094 070.00 | | | 6 094 070.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 494 204.00 | | 494 204.00 | 494 204.00 |
FJ Net sales | 494 204.00 | | 494 204.00 | 494 204.00 |
FO Operating subsidies | | | 136 896.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 101 653.00 | |
FQ Other income | | | 206.00 | |
FR Total operating income (I) | | | 732 960.00 | |
FS Purchases of goods (including customs duties) | | | 3 566.00 | |
FT Inventory change (goods) | | | -2 424.00 | |
FU Purchases of raw materials and other supplies | | | 18 376.00 | |
FW Other purchases and external expenses | | | 370 759.00 | |
FX Taxes, duties, and similar payments | | | 8 180.00 | |
FY Salaries and Wages | | | 189 258.00 | |
FZ Social Security Contributions | | | 45 302.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 919.00 | |
GE Other Expenses | | | 3 107.00 | |
GF Total Operating Expenses (II) | | | 645 046.00 | |
GG - OPERATING RESULT (I - II) | | | 87 913.00 | |
GL Other interest and similar income | | | 1 500.00 | |
GP Total financial income (V) | | | 1 500.00 | |
GR Interest and similar expenses | | | 11 012.00 | |
GU Total financial expenses (VI) | | | 11 012.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 512.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 78 400.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 101 653.00 | | | 101 653.00 |
A4 Equity method investments | 2 981.00 | | | 2 981.00 |
HA Exceptional income from management transactions | 5 158.00 | | | 5 158.00 |
HD Total exceptional income (VII) | 5 158.00 | | | 5 158.00 |
HE Exceptional expenses on management operations | 13 197.00 | | | 13 197.00 |
HH Total exceptional expenses (VIII) | 13 197.00 | | | 13 197.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8 038.00 | | | -8 038.00 |
HL TOTAL REVENUE (I + III + V + VII) | 739 618.00 | | | 739 618.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 669 256.00 | | | 669 256.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 70 362.00 | | | 70 362.00 |
| |
| 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 | 6 385 800.00 | | | 6 385 800.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 5 304 276.00 | | | 5 304 276.00 |
I3 DECREASES Total Financial Fixed Assets | | | 13 617.00 | |
I4 DECREASES Grand Total | | | 6 385 800.00 | |
IN DECREASES Start-up, development, or research expenses | | | 5 304 276.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 067 907.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 067 907.00 | | | 1 067 907.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 617.00 | | | 13 617.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 146 755.00 | 8 920.00 | | 1 146 755.00 |
PE DEPRECIATION Total including other intangible assets | 98 115.00 | | | 98 115.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 048 640.00 | 8 920.00 | | 1 048 640.00 |
| |
| 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 | 18.00 | 18.00 | | 18.00 |
8B Suppliers and Related Accounts | 421 454.00 | 421 454.00 | | 421 454.00 |
8D Social Security and Other Social Organizations | 58 397.00 | 58 397.00 | | 58 397.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 401 806.00 | 5 401 806.00 | | 5 401 806.00 |
UT Other financial assets | 13 617.00 | | 13 617.00 | 13 617.00 |
UX Other trade receivables | 61 974.00 | 61 974.00 | | 61 974.00 |
VH Loans with a maturity of more than one year at origin | 288 429.00 | 212 396.00 | 76 033.00 | 288 429.00 |
VK Loans repaid during the year | 222 058.00 | | | 222 058.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 236 038.00 | 236 038.00 | | 236 038.00 |
VS Prepaid expenses | 4 642.00 | 4 642.00 | | 4 642.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 316 272.00 | 302 655.00 | 13 617.00 | 316 272.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 170 103.00 | 6 094 070.00 | 76 033.00 | 6 170 103.00 |
