| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 477.00 | 8 190.00 | 2 287.00 | 10 477.00 |
AH Goodwill | 7 116.00 | | 7 116.00 | 7 116.00 |
AP Buildings | 120 819.00 | 73 644.00 | 47 175.00 | 120 819.00 |
AR Technical installations, industrial equipment and tools | 5 130.00 | 2 957.00 | 2 173.00 | 5 130.00 |
AT Other tangible assets | 38 967.00 | 28 899.00 | 10 069.00 | 38 967.00 |
BD Other fixed assets | 38 112.00 | | 38 112.00 | 38 112.00 |
BH Other financial assets | 670.00 | | 670.00 | 670.00 |
BJ TOTAL (I) | 221 322.00 | 113 690.00 | 107 632.00 | 221 322.00 |
BT Goods | 168 876.00 | | 168 876.00 | 168 876.00 |
BX Customers and related accounts | 282 606.00 | 6 699.00 | 275 907.00 | 282 606.00 |
BZ Other receivables | 48 714.00 | | 48 714.00 | 48 714.00 |
CD Marketable securities | 17 897.00 | | 17 897.00 | 17 897.00 |
CF Cash and cash equivalents | 182 218.00 | | 182 218.00 | 182 218.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 700 310.00 | 6 699.00 | 693 611.00 | 700 310.00 |
CO Grand total (0 to V) | 921 632.00 | 120 389.00 | 801 243.00 | 921 632.00 |
CP Shares due in less than one year | 670.00 | | | 670.00 |
CU Other investments | 30.00 | | 30.00 | 30.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DB Share, merger, contribution premiums, etc. | 4 870.00 | 4 870.00 | | 4 870.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DE Statutory or contractual reserves | 25 434.00 | 25 434.00 | | 25 434.00 |
DG Other reserves | 294 337.00 | 247 176.00 | | 294 337.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 115.00 | 47 161.00 | | 12 115.00 |
DL TOTAL (I) | 378 679.00 | 366 564.00 | | 378 679.00 |
DV Miscellaneous Loans and Financial Debts (4) | 31 807.00 | 77 724.00 | | 31 807.00 |
DX Trade payables and related accounts | 177 085.00 | 169 796.00 | | 177 085.00 |
DY Tax and social security liabilities | 168 173.00 | 156 106.00 | | 168 173.00 |
EA Other liabilities | 45 499.00 | 39 829.00 | | 45 499.00 |
EC TOTAL (IV) | 422 564.00 | 443 455.00 | | 422 564.00 |
EE Grand total (I to V) | 801 243.00 | 810 018.00 | | 801 243.00 |
EG Accrued income and payables due within one year | 422 564.00 | 443 455.00 | | 422 564.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 573 235.00 | | 1 573 235.00 | 1 573 235.00 |
FG Production sold - services | 29 958.00 | | 29 958.00 | 29 958.00 |
FJ Net sales | 1 603 194.00 | | 1 603 194.00 | 1 603 194.00 |
FO Operating subsidies | | | 11 340.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 47 868.00 | |
FQ Other income | | | 4 943.00 | |
FR Total operating income (I) | | | 1 667 344.00 | |
FS Purchases of goods (including customs duties) | | | 968 425.00 | |
FT Inventory change (goods) | | | -8 076.00 | |
FU Purchases of raw materials and other supplies | | | 4 927.00 | |
FW Other purchases and external expenses | | | 171 544.00 | |
FX Taxes, duties, and similar payments | | | 17 186.00 | |
FY Salaries and Wages | | | 335 321.00 | |
FZ Social Security Contributions | | | 122 623.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 700.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 6 699.00 | |
GE Other Expenses | | | 7 444.00 | |
GF Total Operating Expenses (II) | | | 1 636 793.00 | |
GG - OPERATING RESULT (I - II) | | | 30 551.00 | |
GL Other interest and similar income | | | 13 352.00 | |
GP Total financial income (V) | | | 13 352.00 | |
GR Interest and similar expenses | | | 70.00 | |
GU Total financial expenses (VI) | | | 70.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 13 282.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 43 833.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 7 624.00 | 10 024.00 | | 7 624.00 |
HA Exceptional income from management transactions | 448.00 | 22 750.00 | | 448.00 |
HB Exceptional income from capital transactions | 11 917.00 | | | 11 917.00 |
HD Total exceptional income (VII) | 12 364.00 | 22 750.00 | | 12 364.00 |
HE Exceptional expenses on management operations | 41 372.00 | 529.00 | | 41 372.00 |
HF Exceptional expenses on capital transactions | 1 589.00 | | | 1 589.00 |
HH Total exceptional expenses (VIII) | 42 962.00 | 529.00 | | 42 962.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -30 597.00 | 22 222.00 | | -30 597.00 |
HK Income tax | 1 121.00 | 1 468.00 | | 1 121.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 693 061.00 | 1 598 838.00 | | 1 693 061.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 680 946.00 | 1 551 678.00 | | 1 680 946.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 115.00 | 47 161.00 | | 12 115.00 |
| |
| 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 | 216 488.00 | | 9 909.00 | 216 488.00 |
I3 DECREASES Total Financial Fixed Assets | | | 38 812.00 | |
I4 DECREASES Grand Total | | 5 075.00 | 221 322.00 | |
IO DECREASES Total including other intangible assets | | | 17 592.00 | |
IY DECREASES Total Tangible Fixed Assets | | 5 075.00 | 164 917.00 | |
KD ACQUISITIONS Total including other intangible assets | 17 592.00 | | | 17 592.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 160 083.00 | | 9 909.00 | 160 083.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 38 812.00 | | | 38 812.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 106 476.00 | 10 700.00 | 3 486.00 | 106 476.00 |
PE DEPRECIATION Total including other intangible assets | 8 190.00 | | | 8 190.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 98 286.00 | 10 700.00 | 3 486.00 | 98 286.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | | 42 296.00 | 42 296.00 | |
6T Receivables | 40 244.00 | | 33 544.00 | 40 244.00 |
7B Total provisions for depreciation | 40 244.00 | | 33 544.00 | 40 244.00 |
7C Grand total | 40 244.00 | 42 296.00 | 75 840.00 | 40 244.00 |
UE of which provisions and reversals: - Operating | | 6 699.00 | 40 244.00 | |
| |
| 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 | 177 085.00 | 177 085.00 | | 177 085.00 |
8C Staff and Related Accounts | 65 140.00 | 65 140.00 | | 65 140.00 |
8D Social Security and Other Social Organizations | 85 117.00 | 85 117.00 | | 85 117.00 |
8K Other liabilities (including liabilities related to repo transactions) | 45 499.00 | 45 499.00 | | 45 499.00 |
UT Other financial assets | 670.00 | 670.00 | | 670.00 |
UX Other trade receivables | 282 606.00 | | | 282 606.00 |
UY Staff and related accounts | 1 299.00 | | | 1 299.00 |
VI Group and Associates | 31 807.00 | 31 807.00 | | 31 807.00 |
VM Income taxes | 6 783.00 | | | 6 783.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 195.00 | 4 195.00 | | 4 195.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 40 631.00 | | | 40 631.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 331 990.00 | 331 990.00 | | 331 990.00 |
VW VAT | 13 721.00 | 13 721.00 | | 13 721.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 422 564.00 | 422 564.00 | | 422 564.00 |
| |
| 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 | 14 186.00 | 14 272.00 | | 14 186.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 11 290.00 | 17 393.00 | | 11 290.00 |
ST Other accounts | 98 273.00 | 102 821.00 | | 98 273.00 |
XQ Rental, rental and co-ownership charges | 54 356.00 | 54 105.00 | | 54 356.00 |
YP Average staff number | 12.00 | 11.00 | | 12.00 |
YT Subcontracting | 7 625.00 | 3 400.00 | | 7 625.00 |
YW Business tax | 3 000.00 | 2 549.00 | | 3 000.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 17 186.00 | 16 821.00 | | 17 186.00 |
YY Amount of VAT collected | 270 360.00 | 262 769.00 | | 270 360.00 |
YZ Total deductible VAT on goods and services | 181 663.00 | 170 995.00 | | 181 663.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 171 544.00 | 177 719.00 | | 171 544.00 |
