| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 031 344.00 | 902 722.00 | 128 622.00 | 1 031 344.00 |
AT Other tangible assets | 34 629.00 | 20 907.00 | 13 722.00 | 34 629.00 |
BJ TOTAL (I) | 1 431 374.00 | 923 629.00 | 507 745.00 | 1 431 374.00 |
BV Advances and down payments on orders | 18 030.00 | | 18 030.00 | 18 030.00 |
BX Customers and related accounts | 1 508 088.00 | | 1 508 088.00 | 1 508 088.00 |
BZ Other receivables | 188 012.00 | | 188 012.00 | 188 012.00 |
CF Cash and cash equivalents | 291 648.00 | | 291 648.00 | 291 648.00 |
CH Prepaid expenses | 8 533.00 | | 8 533.00 | 8 533.00 |
CJ TOTAL (II) | 2 014 313.00 | | 2 014 313.00 | 2 014 313.00 |
CO Grand total (0 to V) | 3 445 686.00 | 923 629.00 | 2 522 057.00 | 3 445 686.00 |
CU Other investments | 365 401.00 | | 365 401.00 | 365 401.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 184 872.00 | 142 452.00 | | 184 872.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 51 592.00 | 42 420.00 | | 51 592.00 |
DL TOTAL (I) | 258 464.00 | 206 872.00 | | 258 464.00 |
DU Loans and Debts from Credit Institutions (3) | 54 061.00 | 158 956.00 | | 54 061.00 |
DV Miscellaneous Loans and Financial Debts (4) | 459 030.00 | 452 210.00 | | 459 030.00 |
DX Trade payables and related accounts | 28 801.00 | 22 461.00 | | 28 801.00 |
DY Tax and social security liabilities | 586 849.00 | 639 866.00 | | 586 849.00 |
DZ Fixed asset liabilities and related accounts | 365 401.00 | 365 401.00 | | 365 401.00 |
EA Other liabilities | 769 451.00 | 10 017.00 | | 769 451.00 |
EC TOTAL (IV) | 2 263 593.00 | 1 648 912.00 | | 2 263 593.00 |
EE Grand total (I to V) | 2 522 057.00 | 1 855 784.00 | | 2 522 057.00 |
EI Including equity loans | 459 030.00 | | | 459 030.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 172 328.00 | | 1 172 328.00 | 1 172 328.00 |
FJ Net sales | 1 172 328.00 | | 1 172 328.00 | 1 172 328.00 |
FN Capitalized production | | | 1 133.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 254 708.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 1 428 176.00 | |
FW Other purchases and external expenses | | | 196 020.00 | |
FX Taxes, duties, and similar payments | | | 23 351.00 | |
FY Salaries and Wages | | | 731 797.00 | |
FZ Social Security Contributions | | | 305 512.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 106 556.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 1 363 243.00 | |
GG - OPERATING RESULT (I - II) | | | 64 933.00 | |
GR Interest and similar expenses | | | 1 029.00 | |
GU Total financial expenses (VI) | | | 1 029.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 029.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 63 904.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 3 523.00 | 66.00 | | 3 523.00 |
HD Total exceptional income (VII) | 3 523.00 | 66.00 | | 3 523.00 |
HE Exceptional expenses on management operations | 31.00 | 7 002.00 | | 31.00 |
HF Exceptional expenses on capital transactions | 1 302.00 | 3 985.00 | | 1 302.00 |
HH Total exceptional expenses (VIII) | 1 333.00 | 10 987.00 | | 1 333.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 190.00 | -10 921.00 | | 2 190.00 |
HK Income tax | 14 502.00 | 11 556.00 | | 14 502.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 431 699.00 | 2 041 287.00 | | 1 431 699.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 380 107.00 | 1 998 867.00 | | 1 380 107.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 51 592.00 | 42 420.00 | | 51 592.00 |
| |
| 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 | 1 275 283.00 | | 156 091.00 | 1 275 283.00 |
I3 DECREASES Total Financial Fixed Assets | | | 365 401.00 | |
I4 DECREASES Grand Total | | | 1 431 374.00 | |
IO DECREASES Total including other intangible assets | | | 1 031 344.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 34 629.00 | |
KD ACQUISITIONS Total including other intangible assets | 881 344.00 | | 150 000.00 | 881 344.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 28 538.00 | | 6 091.00 | 28 538.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 365 401.00 | | | 365 401.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 817 074.00 | 106 556.00 | | 817 074.00 |
PE DEPRECIATION Total including other intangible assets | 803 104.00 | 99 618.00 | | 803 104.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 969.00 | 6 938.00 | | 13 969.00 |
