| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 614.00 | 3 384.00 | 5 231.00 | 8 614.00 |
AH Goodwill | 10 000.00 | | 10 000.00 | 10 000.00 |
AN Land | 3 771.00 | 3 441.00 | 329.00 | 3 771.00 |
AP Buildings | 9 280.00 | 8 431.00 | 848.00 | 9 280.00 |
AR Technical installations, industrial equipment and tools | 13 376.00 | 13 191.00 | 185.00 | 13 376.00 |
AT Other tangible assets | 46 196.00 | 40 236.00 | 5 960.00 | 46 196.00 |
BD Other fixed assets | 15 227.00 | | 15 227.00 | 15 227.00 |
BH Other financial assets | 3 050.00 | | 3 050.00 | 3 050.00 |
BJ TOTAL (I) | 109 514.00 | 68 684.00 | 40 831.00 | 109 514.00 |
BX Customers and related accounts | 216 199.00 | | 216 199.00 | 216 199.00 |
BZ Other receivables | 53 181.00 | | 53 181.00 | 53 181.00 |
CF Cash and cash equivalents | 20 375.00 | | 20 375.00 | 20 375.00 |
CH Prepaid expenses | 6 323.00 | | 6 323.00 | 6 323.00 |
CJ TOTAL (II) | 296 078.00 | | 296 078.00 | 296 078.00 |
CO Grand total (0 to V) | 405 593.00 | 68 684.00 | 336 909.00 | 405 593.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 112 344.00 | 76 095.00 | | 112 344.00 |
DH Retained earnings | | -9 079.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 309.00 | 45 327.00 | | 16 309.00 |
DL TOTAL (I) | 137 038.00 | 120 728.00 | | 137 038.00 |
DU Loans and Debts from Credit Institutions (3) | 18 049.00 | 22 027.00 | | 18 049.00 |
DV Miscellaneous Loans and Financial Debts (4) | 463.00 | 1 679.00 | | 463.00 |
DX Trade payables and related accounts | 28 676.00 | 45 456.00 | | 28 676.00 |
DY Tax and social security liabilities | 152 684.00 | 176 653.00 | | 152 684.00 |
EC TOTAL (IV) | 199 871.00 | 245 815.00 | | 199 871.00 |
EE Grand total (I to V) | 336 909.00 | 366 544.00 | | 336 909.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 1 022 121.00 | |
FJ Net sales | | | 1 022 121.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 329.00 | |
FQ Other income | | | 1 465.00 | |
FR Total operating income (I) | | | 1 025 915.00 | |
FW Other purchases and external expenses | | | 316 010.00 | |
FX Taxes, duties, and similar payments | | | 39 744.00 | |
FY Salaries and Wages | | | 542 837.00 | |
FZ Social Security Contributions | | | 109 595.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 717.00 | |
GE Other Expenses | | | 976.00 | |
GF Total Operating Expenses (II) | | | 1 017 879.00 | |
GG - OPERATING RESULT (I - II) | | | 8 036.00 | |
GL Other interest and similar income | | | 274.00 | |
GP Total financial income (V) | | | 274.00 | |
GR Interest and similar expenses | | | 2 664.00 | |
GU Total financial expenses (VI) | | | 2 664.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 390.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 646.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 13 420.00 | 14 413.00 | | 13 420.00 |
HB Exceptional income from capital transactions | 3 550.00 | 833.00 | | 3 550.00 |
HD Total exceptional income (VII) | 16 970.00 | 15 247.00 | | 16 970.00 |
HE Exceptional expenses on management operations | 3 072.00 | 3 615.00 | | 3 072.00 |
HF Exceptional expenses on capital transactions | 3 235.00 | | | 3 235.00 |
HH Total exceptional expenses (VIII) | 6 307.00 | 3 615.00 | | 6 307.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 10 663.00 | 11 632.00 | | 10 663.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 043 159.00 | 1 077 659.00 | | 1 043 159.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 026 850.00 | 1 032 332.00 | | 1 026 850.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 309.00 | 45 327.00 | | 16 309.00 |
HP References: Equipment leasing | 38 758.00 | 26 091.00 | | 38 758.00 |
| |
| 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 | 136 398.00 | | | 136 398.00 |
I3 DECREASES Total Financial Fixed Assets | | | 18 277.00 | |
I4 DECREASES Grand Total | | | 109 514.00 | |
IO DECREASES Total including other intangible assets | | | 8 614.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 72 623.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 347.00 | | | 4 347.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 103 134.00 | | | 103 134.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 18 917.00 | | | 18 917.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 97 426.00 | 8 717.00 | 37 459.00 | 97 426.00 |
PE DEPRECIATION Total including other intangible assets | 4 347.00 | 319.00 | 1 282.00 | 4 347.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 93 078.00 | 8 398.00 | 36 176.00 | 93 078.00 |
| |
| 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 | 28 676.00 | 28 676.00 | | 28 676.00 |
8K Other liabilities (including liabilities related to repo transactions) | 463.00 | 463.00 | | 463.00 |
UT Other financial assets | 3 050.00 | | | 3 050.00 |
VG Loans with a maturity of up to one year at origin | 18 049.00 | 18 049.00 | | 18 049.00 |
VS Prepaid expenses | 6 323.00 | | | 6 323.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 278 753.00 | 275 703.00 | 3 050.00 | 278 753.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 199 871.00 | 199 871.00 | | 199 871.00 |
