| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 400.00 | 2 279.00 | 120.00 | 2 400.00 |
AH Goodwill | 1 062 110.00 | | 1 062 110.00 | 1 062 110.00 |
AP Buildings | 1 392.00 | 994.00 | 397.00 | 1 392.00 |
AR Technical installations, industrial equipment and tools | 16 743.00 | 10 529.00 | 6 213.00 | 16 743.00 |
AT Other tangible assets | 179 021.00 | 176 550.00 | 2 470.00 | 179 021.00 |
BH Other financial assets | 41 000.00 | | 41 000.00 | 41 000.00 |
BJ TOTAL (I) | 1 317 866.00 | 190 353.00 | 1 127 512.00 | 1 317 866.00 |
BT Goods | 73 469.00 | 761.00 | 72 708.00 | 73 469.00 |
BX Customers and related accounts | 31 662.00 | | 31 662.00 | 31 662.00 |
BZ Other receivables | 204 148.00 | | 204 148.00 | 204 148.00 |
CF Cash and cash equivalents | 325 671.00 | | 325 671.00 | 325 671.00 |
CH Prepaid expenses | 10 124.00 | | 10 124.00 | 10 124.00 |
CJ TOTAL (II) | 645 077.00 | 761.00 | 644 315.00 | 645 077.00 |
CO Grand total (0 to V) | 1 962 943.00 | 191 114.00 | 1 771 828.00 | 1 962 943.00 |
CU Other investments | 15 200.00 | | 15 200.00 | 15 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 1 319 223.00 | | | 1 319 223.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 213 148.00 | | | 213 148.00 |
DL TOTAL (I) | 1 543 371.00 | | | 1 543 371.00 |
DP Provisions for Risks | 30 619.00 | | | 30 619.00 |
DR TOTAL (IV) | 30 619.00 | | | 30 619.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 427.00 | | | 2 427.00 |
DX Trade payables and related accounts | 108 574.00 | | | 108 574.00 |
DY Tax and social security liabilities | 72 971.00 | | | 72 971.00 |
EA Other liabilities | 13 863.00 | | | 13 863.00 |
EC TOTAL (IV) | 197 837.00 | | | 197 837.00 |
EE Grand total (I to V) | 1 771 828.00 | | | 1 771 828.00 |
EG Accrued income and payables due within one year | 197 837.00 | | | 197 837.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 397 587.00 | | 1 397 587.00 | 1 397 587.00 |
FG Production sold - services | 2 689.00 | | 2 689.00 | 2 689.00 |
FJ Net sales | 1 400 276.00 | | 1 400 276.00 | 1 400 276.00 |
FO Operating subsidies | | | 2 505.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 795.00 | |
FQ Other income | | | 368.00 | |
FR Total operating income (I) | | | 1 403 946.00 | |
FS Purchases of goods (including customs duties) | | | 504 520.00 | |
FT Inventory change (goods) | | | -7 743.00 | |
FW Other purchases and external expenses | | | 187 714.00 | |
FX Taxes, duties, and similar payments | | | 6 996.00 | |
FY Salaries and Wages | | | 300 831.00 | |
FZ Social Security Contributions | | | 87 177.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 25 140.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 761.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 2 012.00 | |
GE Other Expenses | | | 2 141.00 | |
GF Total Operating Expenses (II) | | | 1 109 551.00 | |
GG - OPERATING RESULT (I - II) | | | 294 394.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 113.00 | |
GL Other interest and similar income | | | 5 170.00 | |
GP Total financial income (V) | | | 7 283.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 283.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 301 678.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 462.00 | | | 462.00 |
HK Income tax | 88 530.00 | | | 88 530.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 411 229.00 | | | 1 411 229.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 198 081.00 | | | 1 198 081.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 213 148.00 | | | 213 148.00 |
| |
| 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 | 1 316 366.00 | | 1 500.00 | 1 316 366.00 |
I3 DECREASES Total Financial Fixed Assets | | | 56 200.00 | |
I4 DECREASES Grand Total | | | 1 317 866.00 | |
IO DECREASES Total including other intangible assets | | | 1 064 510.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 197 156.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 063 010.00 | | 1 500.00 | 1 063 010.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 197 156.00 | | | 197 156.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 56 200.00 | | | 56 200.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 165 213.00 | 25 140.00 | | 165 213.00 |
PE DEPRECIATION Total including other intangible assets | 900.00 | 1 379.00 | | 900.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 164 313.00 | 23 761.00 | | 164 313.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4E Provisions for guarantees given to customers | | | | |
5Z Total provisions for risks and expenses | 28 607.00 | 2 012.00 | | 28 607.00 |
6N Inventories and work in progress | 795.00 | 761.00 | 795.00 | 795.00 |
7B Total provisions for depreciation | 795.00 | 761.00 | 795.00 | 795.00 |
7C Grand total | 29 402.00 | 2 773.00 | 795.00 | 29 402.00 |
UE of which provisions and reversals: - Operating | | 2 773.00 | 795.00 | |
| |
| 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 | 108 574.00 | 108 574.00 | | 108 574.00 |
8C Staff and Related Accounts | 29 282.00 | 29 282.00 | | 29 282.00 |
8D Social Security and Other Social Organizations | 29 120.00 | 29 120.00 | | 29 120.00 |
8K Other liabilities (including liabilities related to repo transactions) | 13 863.00 | 13 863.00 | | 13 863.00 |
UT Other financial assets | 41 000.00 | | | 41 000.00 |
UX Other trade receivables | 31 662.00 | | | 31 662.00 |
UY Staff and related accounts | 79.00 | | | 79.00 |
UZ Social Security, other social security organizations | 1 505.00 | | | 1 505.00 |
VB VAT | 5 914.00 | | | 5 914.00 |
VC Group and associates | 156 054.00 | | | 156 054.00 |
VI Group and Associates | 2 427.00 | 2 427.00 | | 2 427.00 |
VM Income taxes | 19 544.00 | | | 19 544.00 |
VP Miscellaneous | 11 122.00 | | | 11 122.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 598.00 | 1 598.00 | | 1 598.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 929.00 | | | 9 929.00 |
VS Prepaid expenses | 10 124.00 | | | 10 124.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 286 936.00 | 245 936.00 | 41 000.00 | 286 936.00 |
VW VAT | 12 970.00 | 12 970.00 | | 12 970.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 197 837.00 | 197 837.00 | | 197 837.00 |
