| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 484.00 | 1 484.00 | | 1 484.00 |
AH Goodwill | 140 000.00 | | 140 000.00 | 140 000.00 |
AJ Other Intangible Assets | | 8 500.00 | -8 500.00 | |
AR Technical installations, industrial equipment and tools | 1 757.00 | 1 757.00 | | 1 757.00 |
AT Other tangible assets | 216 201.00 | 120 322.00 | 95 879.00 | 216 201.00 |
BH Other financial assets | 11 442.00 | | 11 442.00 | 11 442.00 |
BJ TOTAL (I) | 1 288 138.00 | 132 063.00 | 1 156 075.00 | 1 288 138.00 |
BT Goods | 165 095.00 | | 165 095.00 | 165 095.00 |
BX Customers and related accounts | 63 563.00 | | 63 563.00 | 63 563.00 |
BZ Other receivables | 62 623.00 | | 62 623.00 | 62 623.00 |
CF Cash and cash equivalents | 30 796.00 | | 30 796.00 | 30 796.00 |
CH Prepaid expenses | 11 295.00 | | 11 295.00 | 11 295.00 |
CJ TOTAL (II) | 333 371.00 | | 333 371.00 | 333 371.00 |
CO Grand total (0 to V) | 1 621 510.00 | 132 063.00 | 1 489 446.00 | 1 621 510.00 |
CU Other investments | 917 254.00 | | 917 254.00 | 917 254.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DG Other reserves | 127 000.00 | 57 000.00 | | 127 000.00 |
DH Retained earnings | 2 605.00 | 1 883.00 | | 2 605.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 84 403.00 | 70 723.00 | | 84 403.00 |
DK Regulated provisions | 8 500.00 | 6 795.00 | | 8 500.00 |
DL TOTAL (I) | 225 808.00 | 139 700.00 | | 225 808.00 |
DU Loans and Debts from Credit Institutions (3) | 334 095.00 | 469 867.00 | | 334 095.00 |
DV Miscellaneous Loans and Financial Debts (4) | 718 659.00 | 699 414.00 | | 718 659.00 |
DW Advances and down payments received on current orders | 5 451.00 | 2 306.00 | | 5 451.00 |
DX Trade payables and related accounts | 106 346.00 | 98 475.00 | | 106 346.00 |
DY Tax and social security liabilities | 37 810.00 | 34 925.00 | | 37 810.00 |
DZ Fixed asset liabilities and related accounts | 8 500.00 | 8 500.00 | | 8 500.00 |
EA Other liabilities | 52 778.00 | 49 478.00 | | 52 778.00 |
EC TOTAL (IV) | 1 263 639.00 | 1 362 965.00 | | 1 263 639.00 |
EE Grand total (I to V) | 1 489 446.00 | 1 502 665.00 | | 1 489 446.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 326 822.00 | | 326 822.00 | 326 822.00 |
FG Production sold - services | 56 333.00 | | 56 333.00 | 56 333.00 |
FJ Net sales | 383 155.00 | | 383 155.00 | 383 155.00 |
FQ Other income | | | 276.00 | |
FR Total operating income (I) | | | 383 431.00 | |
FS Purchases of goods (including customs duties) | | | 123 412.00 | |
FT Inventory change (goods) | | | 10 527.00 | |
FW Other purchases and external expenses | | | 106 584.00 | |
FX Taxes, duties, and similar payments | | | 754.00 | |
FY Salaries and Wages | | | 72 474.00 | |
FZ Social Security Contributions | | | 13 689.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 23 442.00 | |
GE Other Expenses | | | 11 890.00 | |
GF Total Operating Expenses (II) | | | 362 772.00 | |
GG - OPERATING RESULT (I - II) | | | 20 659.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 000.00 | |
GP Total financial income (V) | | | 100 000.00 | |
GR Interest and similar expenses | | | 32 774.00 | |
GU Total financial expenses (VI) | | | 32 774.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 67 226.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 87 884.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 81.00 | 11.00 | | 81.00 |
HD Total exceptional income (VII) | 81.00 | 11.00 | | 81.00 |
HE Exceptional expenses on management operations | 1 857.00 | 1 910.00 | | 1 857.00 |
HG Exceptional depreciation and provisions | 1 705.00 | 1 858.00 | | 1 705.00 |
HH Total exceptional expenses (VIII) | 3 563.00 | 3 768.00 | | 3 563.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 482.00 | -3 757.00 | | -3 482.00 |
HL TOTAL REVENUE (I + III + V + VII) | 483 512.00 | 480 708.00 | | 483 512.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 399 109.00 | 409 986.00 | | 399 109.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 84 403.00 | 70 723.00 | | 84 403.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 6 795.00 | 1 705.00 | | 6 795.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 718 659.00 | 433 659.00 | 285 000.00 | 718 659.00 |
8B Suppliers and Related Accounts | 106 346.00 | 106 346.00 | | 106 346.00 |
8J Fixed Asset Liabilities and Related Accounts | 8 500.00 | 8 500.00 | | 8 500.00 |
8K Other liabilities (including liabilities related to repo transactions) | 52 778.00 | 52 778.00 | | 52 778.00 |
VG Loans with a maturity of up to one year at origin | 334 095.00 | 126 857.00 | 207 238.00 | 334 095.00 |
VQ Other Taxes, Duties, and Similar Debts | 37 809.00 | 37 809.00 | | 37 809.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 148 922.00 | 137 480.00 | 11 442.00 | 148 922.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 258 188.00 | 765 950.00 | 492 238.00 | 1 258 188.00 |
