| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 184 000.00 | 119 306.00 | 64 694.00 | 184 000.00 |
AT Other tangible assets | 218 724.00 | 151 825.00 | 66 898.00 | 218 724.00 |
BH Other financial assets | 90.00 | | 90.00 | 90.00 |
BJ TOTAL (I) | 9 917 580.00 | 271 131.00 | 9 646 448.00 | 9 917 580.00 |
BV Advances and down payments on orders | 624.00 | | 624.00 | 624.00 |
BX Customers and related accounts | 472 021.00 | | 472 021.00 | 472 021.00 |
BZ Other receivables | 1 917 403.00 | | 1 917 403.00 | 1 917 403.00 |
CD Marketable securities | 2 967 992.00 | | 2 967 992.00 | 2 967 992.00 |
CF Cash and cash equivalents | 4 437 316.00 | | 4 437 316.00 | 4 437 316.00 |
CH Prepaid expenses | 58 364.00 | | 58 364.00 | 58 364.00 |
CJ TOTAL (II) | 9 853 720.00 | | 9 853 720.00 | 9 853 720.00 |
CN Currency translation adjustments (V) | | | | |
CO Grand total (0 to V) | 19 771 300.00 | 271 131.00 | 19 500 168.00 | 19 771 300.00 |
CU Other investments | 9 514 766.00 | | 9 514 766.00 | 9 514 766.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 920 000.00 | 5 920 000.00 | | 5 920 000.00 |
DD Legal reserve (1) | 592 000.00 | 592 000.00 | | 592 000.00 |
DG Other reserves | 7 696 421.00 | 6 329 904.00 | | 7 696 421.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 962 100.00 | 1 975 517.00 | | 1 962 100.00 |
DK Regulated provisions | 54 138.00 | 54 138.00 | | 54 138.00 |
DL TOTAL (I) | 16 224 658.00 | 14 871 558.00 | | 16 224 658.00 |
DU Loans and Debts from Credit Institutions (3) | 2 053 033.00 | 2 085 408.00 | | 2 053 033.00 |
DV Miscellaneous Loans and Financial Debts (4) | 452 527.00 | 524 360.00 | | 452 527.00 |
DX Trade payables and related accounts | 21 683.00 | 14 148.00 | | 21 683.00 |
DY Tax and social security liabilities | 682 060.00 | 478 370.00 | | 682 060.00 |
EA Other liabilities | 66 209.00 | 24 650.00 | | 66 209.00 |
EC TOTAL (IV) | 3 275 510.00 | 3 126 936.00 | | 3 275 510.00 |
EE Grand total (I to V) | 19 500 168.00 | 17 998 494.00 | | 19 500 168.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 249 044.00 | | 1 249 044.00 | 1 249 044.00 |
FJ Net sales | 1 249 044.00 | | 1 249 044.00 | 1 249 044.00 |
FO Operating subsidies | | | 19 604.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 172.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 1 268 828.00 | |
FW Other purchases and external expenses | | | 224 142.00 | |
FX Taxes, duties, and similar payments | | | 26 933.00 | |
FY Salaries and Wages | | | 784 319.00 | |
FZ Social Security Contributions | | | 80 785.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 25 321.00 | |
GE Other Expenses | | | 218.00 | |
GF Total Operating Expenses (II) | | | 1 141 718.00 | |
GG - OPERATING RESULT (I - II) | | | 127 110.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 966 579.00 | |
GL Other interest and similar income | | | 1 073.00 | |
GO Net income from sales of marketable securities | | | 2 729.00 | |
GP Total financial income (V) | | | 1 970 381.00 | |
GR Interest and similar expenses | | | 16 021.00 | |
GU Total financial expenses (VI) | | | 16 021.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 954 360.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 081 470.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 15 466.00 | 149.00 | | 15 466.00 |
HH Total exceptional expenses (VIII) | 15 466.00 | 149.00 | | 15 466.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -15 466.00 | -149.00 | | -15 466.00 |
HK Income tax | 103 904.00 | 56 661.00 | | 103 904.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 239 209.00 | 3 314 193.00 | | 3 239 209.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 277 109.00 | 1 338 676.00 | | 1 277 109.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 962 100.00 | 1 975 517.00 | | 1 962 100.00 |
| |
| 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 | 9 899 832.00 | | 17 748.00 | 9 899 832.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 514 856.00 | |
I4 DECREASES Grand Total | | | 9 917 580.00 | |
IO DECREASES Total including other intangible assets | | | 184 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 218 724.00 | |
KD ACQUISITIONS Total including other intangible assets | 184 000.00 | | | 184 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 200 976.00 | | 17 748.00 | 200 976.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 514 856.00 | | | 9 514 856.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 245 810.00 | 25 321.00 | | 245 810.00 |
PE DEPRECIATION Total including other intangible assets | 107 033.00 | 12 273.00 | | 107 033.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 138 777.00 | 13 048.00 | | 138 777.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 54 138.00 | | | 54 138.00 |
7C Grand total | 54 138.00 | | | 54 138.00 |
| |
| 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 | 5 325.00 | 5 325.00 | | 5 325.00 |
8B Suppliers and Related Accounts | 21 683.00 | 21 683.00 | | 21 683.00 |
8C Staff and Related Accounts | 30 849.00 | 30 849.00 | | 30 849.00 |
8D Social Security and Other Social Organizations | 522 281.00 | 522 281.00 | | 522 281.00 |
8E Income Taxes | 49 972.00 | 49 972.00 | | 49 972.00 |
8K Other liabilities (including liabilities related to repo transactions) | 66 209.00 | 66 209.00 | | 66 209.00 |
UT Other financial assets | 90.00 | | 90.00 | 90.00 |
UX Other trade receivables | 472 021.00 | 472 021.00 | | 472 021.00 |
UZ Social Security, other social security organizations | 159 885.00 | 159 885.00 | | 159 885.00 |
VB VAT | 2 812.00 | 2 812.00 | | 2 812.00 |
VC Group and associates | 1 754 706.00 | 1 754 706.00 | | 1 754 706.00 |
VH Loans with a maturity of more than one year at origin | 2 053 033.00 | 2 033 237.00 | 19 796.00 | 2 053 033.00 |
VI Group and Associates | 447 202.00 | 447 202.00 | | 447 202.00 |
VJ Loans taken out during the year | 2 000 000.00 | | | 2 000 000.00 |
VK Loans repaid during the year | 2 032 375.00 | | | 2 032 375.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 404.00 | 5 404.00 | | 5 404.00 |
VS Prepaid expenses | 58 364.00 | 58 364.00 | | 58 364.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 447 878.00 | 2 447 788.00 | 90.00 | 2 447 878.00 |
VW VAT | 73 554.00 | 73 554.00 | | 73 554.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 275 510.00 | 3 255 715.00 | 19 796.00 | 3 275 510.00 |
