| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 388.00 | 6 388.00 | | 6 388.00 |
AH Goodwill | 350 000.00 | | 350 000.00 | 350 000.00 |
AR Technical installations, industrial equipment and tools | 109 987.00 | 103 430.00 | 6 557.00 | 109 987.00 |
AT Other tangible assets | 279 656.00 | 237 844.00 | 41 811.00 | 279 656.00 |
BF Loans | 178 591.00 | | 178 591.00 | 178 591.00 |
BH Other financial assets | 9 414.00 | | 9 414.00 | 9 414.00 |
BJ TOTAL (I) | 934 034.00 | 347 662.00 | 586 373.00 | 934 034.00 |
BT Goods | 776 320.00 | 43 763.00 | 732 558.00 | 776 320.00 |
BX Customers and related accounts | 6 004.00 | | 6 004.00 | 6 004.00 |
BZ Other receivables | 43 441.00 | | 43 441.00 | 43 441.00 |
CF Cash and cash equivalents | 348 677.00 | | 348 677.00 | 348 677.00 |
CH Prepaid expenses | 16 604.00 | | 16 604.00 | 16 604.00 |
CJ TOTAL (II) | 1 191 046.00 | 43 763.00 | 1 147 284.00 | 1 191 046.00 |
CO Grand total (0 to V) | 2 125 081.00 | 391 424.00 | 1 733 657.00 | 2 125 081.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 152 449.00 | 152 449.00 | | 152 449.00 |
DD Legal reserve (1) | 15 245.00 | 15 245.00 | | 15 245.00 |
DG Other reserves | 334 349.00 | 301 181.00 | | 334 349.00 |
DH Retained earnings | 701 821.00 | 701 821.00 | | 701 821.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 573.00 | 33 168.00 | | 25 573.00 |
DL TOTAL (I) | 1 229 436.00 | 1 203 864.00 | | 1 229 436.00 |
DU Loans and Debts from Credit Institutions (3) | 18 024.00 | 31 282.00 | | 18 024.00 |
DV Miscellaneous Loans and Financial Debts (4) | 335 684.00 | 333 772.00 | | 335 684.00 |
DW Advances and down payments received on current orders | 5 236.00 | 7 100.00 | | 5 236.00 |
DX Trade payables and related accounts | 65 515.00 | 45 319.00 | | 65 515.00 |
DY Tax and social security liabilities | 79 761.00 | 90 847.00 | | 79 761.00 |
EC TOTAL (IV) | 504 220.00 | 508 320.00 | | 504 220.00 |
EE Grand total (I to V) | 1 733 657.00 | 1 712 184.00 | | 1 733 657.00 |
EG Accrued income and payables due within one year | 499 677.00 | 490 296.00 | | 499 677.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 795 885.00 | | 1 795 885.00 | 1 795 885.00 |
FG Production sold - services | 1 928.00 | | 1 928.00 | 1 928.00 |
FJ Net sales | 1 797 813.00 | | 1 797 813.00 | 1 797 813.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 48 702.00 | |
FQ Other income | | | 622.00 | |
FR Total operating income (I) | | | 1 847 138.00 | |
FS Purchases of goods (including customs duties) | | | 1 153 185.00 | |
FT Inventory change (goods) | | | -31 964.00 | |
FW Other purchases and external expenses | | | 248 106.00 | |
FX Taxes, duties, and similar payments | | | 33 872.00 | |
FY Salaries and Wages | | | 275 496.00 | |
FZ Social Security Contributions | | | 72 229.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 21 992.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 43 763.00 | |
GE Other Expenses | | | 978.00 | |
GF Total Operating Expenses (II) | | | 1 817 656.00 | |
GG - OPERATING RESULT (I - II) | | | 29 481.00 | |
GK Income from other securities and fixed asset receivables | | | 4 243.00 | |
GP Total financial income (V) | | | 4 243.00 | |
GR Interest and similar expenses | | | 8 242.00 | |
GU Total financial expenses (VI) | | | 8 242.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 999.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 483.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 70.00 | | | 70.00 |
A4 Equity method investments | 721.00 | 705.00 | | 721.00 |
HA Exceptional income from management transactions | 1 825.00 | | | 1 825.00 |
HD Total exceptional income (VII) | 1 825.00 | | | 1 825.00 |
HE Exceptional expenses on management operations | | 4 119.00 | | |
HH Total exceptional expenses (VIII) | | 4 119.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 825.00 | -4 119.00 | | 1 825.00 |
HK Income tax | 1 735.00 | 2 166.00 | | 1 735.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 853 206.00 | 2 071 673.00 | | 1 853 206.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 827 633.00 | 2 038 506.00 | | 1 827 633.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 573.00 | 33 168.00 | | 25 573.00 |
| |
| 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 | 929 744.00 | | 4 290.00 | 929 744.00 |
I3 DECREASES Total Financial Fixed Assets | | | 188 005.00 | |
I4 DECREASES Grand Total | | | 934 034.00 | |
IO DECREASES Total including other intangible assets | | | 356 388.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 389 642.00 | |
KD ACQUISITIONS Total including other intangible assets | 356 388.00 | | | 356 388.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 389 642.00 | | | 389 642.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 183 714.00 | | 4 290.00 | 183 714.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 325 670.00 | 21 992.00 | | 325 670.00 |
PE DEPRECIATION Total including other intangible assets | 6 388.00 | | | 6 388.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 319 282.00 | 21 992.00 | | 319 282.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 48 632.00 | 43 763.00 | 48 632.00 | 48 632.00 |
7B Total provisions for depreciation | 48 632.00 | 43 763.00 | 48 632.00 | 48 632.00 |
7C Grand total | 48 632.00 | 43 763.00 | 48 632.00 | 48 632.00 |
UE of which provisions and reversals: - Operating | | 43 763.00 | 48 632.00 | |
| |
| 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 | 65 515.00 | 65 515.00 | | 65 515.00 |
8C Staff and Related Accounts | 26 487.00 | 26 487.00 | | 26 487.00 |
8D Social Security and Other Social Organizations | 20 199.00 | 20 199.00 | | 20 199.00 |
UP Loans | 178 591.00 | | | 178 591.00 |
UT Other financial assets | 9 414.00 | | | 9 414.00 |
UX Other trade receivables | 5 527.00 | | | 5 527.00 |
VA Doubtful or disputed receivables | 477.00 | | | 477.00 |
VB VAT | 3 617.00 | | | 3 617.00 |
VH Loans with a maturity of more than one year at origin | 18 024.00 | 13 481.00 | 4 543.00 | 18 024.00 |
VI Group and Associates | 335 684.00 | 335 684.00 | | 335 684.00 |
VK Loans repaid during the year | 13 259.00 | | | 13 259.00 |
VM Income taxes | 23 614.00 | | | 23 614.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 546.00 | 7 546.00 | | 7 546.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 16 210.00 | | | 16 210.00 |
VS Prepaid expenses | 16 604.00 | | | 16 604.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 254 054.00 | 66 049.00 | 188 005.00 | 254 054.00 |
VW VAT | 25 529.00 | 25 529.00 | | 25 529.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 498 984.00 | 494 441.00 | 4 543.00 | 498 984.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 33 872.00 | 38 712.00 | | 33 872.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 522.00 | 1 810.00 | | 2 522.00 |
ST Other accounts | 94 705.00 | 101 814.00 | | 94 705.00 |
XQ Rental, rental and co-ownership charges | 136 732.00 | 136 509.00 | | 136 732.00 |
YP Average staff number | 12.00 | 15.00 | | 12.00 |
YT Subcontracting | 14 146.00 | 12 874.00 | | 14 146.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 33 872.00 | 38 712.00 | | 33 872.00 |
YY Amount of VAT collected | 359 065.00 | 395 070.00 | | 359 065.00 |
YZ Total deductible VAT on goods and services | 190 734.00 | 197 188.00 | | 190 734.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 248 106.00 | 253 007.00 | | 248 106.00 |
