| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 198 184.00 | | 198 184.00 | 198 184.00 |
AP Buildings | 134 593.00 | 114 618.00 | 19 974.00 | 134 593.00 |
AR Technical installations, industrial equipment and tools | 14 827.00 | 10 930.00 | 3 898.00 | 14 827.00 |
AT Other tangible assets | 78 897.00 | 53 354.00 | 25 542.00 | 78 897.00 |
BF Loans | 86 834.00 | | 86 834.00 | 86 834.00 |
BH Other financial assets | 2 748.00 | | 2 748.00 | 2 748.00 |
BJ TOTAL (I) | 616 883.00 | 178 902.00 | 437 980.00 | 616 883.00 |
BT Goods | 21 840.00 | | 21 840.00 | 21 840.00 |
BV Advances and down payments on orders | 8 533.00 | | 8 533.00 | 8 533.00 |
BZ Other receivables | 330 941.00 | | 330 941.00 | 330 941.00 |
CD Marketable securities | 262.00 | 100 000.00 | -99 738.00 | 262.00 |
CF Cash and cash equivalents | 70 074.00 | | 70 074.00 | 70 074.00 |
CH Prepaid expenses | 1 129.00 | | 1 129.00 | 1 129.00 |
CJ TOTAL (II) | 432 779.00 | 100 000.00 | 332 779.00 | 432 779.00 |
CO Grand total (0 to V) | 1 049 661.00 | 278 902.00 | 770 759.00 | 1 049 661.00 |
CP Shares due in less than one year | 89 582.00 | | | 89 582.00 |
CU Other investments | 100 800.00 | | 100 800.00 | 100 800.00 |
| |
| 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 |
DE Statutory or contractual reserves | 247 437.00 | 247 437.00 | | 247 437.00 |
DH Retained earnings | 349 419.00 | 328 170.00 | | 349 419.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 723.00 | 21 250.00 | | 43 723.00 |
DL TOTAL (I) | 648 964.00 | 605 241.00 | | 648 964.00 |
DP Provisions for Risks | 103 709.00 | 103 709.00 | | 103 709.00 |
DR TOTAL (IV) | 103 709.00 | 103 709.00 | | 103 709.00 |
DU Loans and Debts from Credit Institutions (3) | 37.00 | 42.00 | | 37.00 |
DX Trade payables and related accounts | 4 770.00 | 4 683.00 | | 4 770.00 |
DY Tax and social security liabilities | 13 278.00 | 19 896.00 | | 13 278.00 |
EC TOTAL (IV) | 18 085.00 | 24 622.00 | | 18 085.00 |
EE Grand total (I to V) | 770 759.00 | 733 572.00 | | 770 759.00 |
EG Accrued income and payables due within one year | 18 085.00 | 24 622.00 | | 18 085.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 37.00 | 42.00 | | 37.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 269 859.00 | | 269 859.00 | 269 859.00 |
FG Production sold - services | 92 480.00 | | 92 480.00 | 92 480.00 |
FJ Net sales | 362 339.00 | | 362 339.00 | 362 339.00 |
FQ Other income | | | 1 490.00 | |
FR Total operating income (I) | | | 363 828.00 | |
FS Purchases of goods (including customs duties) | | | 122 200.00 | |
FT Inventory change (goods) | | | -225.00 | |
FU Purchases of raw materials and other supplies | | | 71.00 | |
FW Other purchases and external expenses | | | 70 369.00 | |
FX Taxes, duties, and similar payments | | | 4 242.00 | |
FY Salaries and Wages | | | 81 484.00 | |
FZ Social Security Contributions | | | 19 014.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 727.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 32.00 | |
GF Total Operating Expenses (II) | | | 310 913.00 | |
GG - OPERATING RESULT (I - II) | | | 52 916.00 | |
GR Interest and similar expenses | | | 501.00 | |
GU Total financial expenses (VI) | | | 501.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -501.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 52 415.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 8 692.00 | 2 858.00 | | 8 692.00 |
HL TOTAL REVENUE (I + III + V + VII) | 363 828.00 | 364 836.00 | | 363 828.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 320 105.00 | 343 586.00 | | 320 105.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 723.00 | 21 250.00 | | 43 723.00 |
| |
| 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 | 590 332.00 | | 37 091.00 | 590 332.00 |
I3 DECREASES Total Financial Fixed Assets | | | 190 382.00 | |
I4 DECREASES Grand Total | | 10 540.00 | 616 883.00 | |
IO DECREASES Total including other intangible assets | | | 198 184.00 | |
IY DECREASES Total Tangible Fixed Assets | | 10 540.00 | 228 317.00 | |
KD ACQUISITIONS Total including other intangible assets | 198 184.00 | | | 198 184.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 211 766.00 | | 27 091.00 | 211 766.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 180 382.00 | | 10 000.00 | 180 382.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 175 716.00 | 13 727.00 | 10 540.00 | 175 716.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 175 716.00 | 13 727.00 | 10 540.00 | 175 716.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 103 709.00 | | | 103 709.00 |
7B Total provisions for depreciation | 100 000.00 | | | 100 000.00 |
7C Grand total | 203 709.00 | | | 203 709.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 4 770.00 | 4 770.00 | | 4 770.00 |
8C Staff and Related Accounts | 4 252.00 | 4 252.00 | | 4 252.00 |
8D Social Security and Other Social Organizations | 5 513.00 | 5 513.00 | | 5 513.00 |
8E Income Taxes | 2 201.00 | 2 201.00 | | 2 201.00 |
UP Loans | 86 834.00 | 86 834.00 | | 86 834.00 |
UT Other financial assets | 2 748.00 | 2 748.00 | | 2 748.00 |
UY Staff and related accounts | 530.00 | | | 530.00 |
VB VAT | 3 711.00 | | | 3 711.00 |
VC Group and associates | 23 000.00 | | | 23 000.00 |
VG Loans with a maturity of up to one year at origin | 37.00 | 37.00 | | 37.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 290.00 | 1 290.00 | | 1 290.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 303 700.00 | | | 303 700.00 |
VS Prepaid expenses | 1 129.00 | | | 1 129.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 421 652.00 | 421 652.00 | | 421 652.00 |
VW VAT | 21.00 | 21.00 | | 21.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 085.00 | 18 085.00 | | 18 085.00 |
