| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 3 762 899.00 | | 3 762 899.00 | 3 762 899.00 |
AJ Other Intangible Assets | 2 439.00 | 2 439.00 | | 2 439.00 |
AR Technical installations, industrial equipment and tools | 10 247.00 | 9 782.00 | 465.00 | 10 247.00 |
AT Other tangible assets | 1 503 131.00 | 1 188 396.00 | 314 735.00 | 1 503 131.00 |
BH Other financial assets | 89 345.00 | | 89 345.00 | 89 345.00 |
BJ TOTAL (I) | 5 368 063.00 | 1 200 618.00 | 4 167 444.00 | 5 368 063.00 |
BT Goods | 3 230.00 | | 3 230.00 | 3 230.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 38 735.00 | | 38 735.00 | 38 735.00 |
BZ Other receivables | 2 627.00 | | 2 627.00 | 2 627.00 |
CF Cash and cash equivalents | 143 763.00 | | 143 763.00 | 143 763.00 |
CH Prepaid expenses | 7 142.00 | | 7 142.00 | 7 142.00 |
CJ TOTAL (II) | 195 499.00 | | 195 499.00 | 195 499.00 |
CO Grand total (0 to V) | 5 563 562.00 | 1 200 618.00 | 4 362 944.00 | 5 563 562.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 150 922.00 | 1 150 922.00 | | 1 150 922.00 |
DD Legal reserve (1) | 115 091.00 | 115 091.00 | | 115 091.00 |
DG Other reserves | 1 748 336.00 | 1 655 485.00 | | 1 748 336.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 145 006.00 | 92 851.00 | | 145 006.00 |
DL TOTAL (I) | 3 159 356.00 | 3 014 350.00 | | 3 159 356.00 |
DU Loans and Debts from Credit Institutions (3) | 209 217.00 | 361 168.00 | | 209 217.00 |
DV Miscellaneous Loans and Financial Debts (4) | 792 017.00 | 843 617.00 | | 792 017.00 |
DX Trade payables and related accounts | 95 339.00 | 100 378.00 | | 95 339.00 |
DY Tax and social security liabilities | 104 707.00 | 74 399.00 | | 104 707.00 |
EA Other liabilities | 2 306.00 | 1 066.00 | | 2 306.00 |
EC TOTAL (IV) | 1 203 588.00 | 1 380 630.00 | | 1 203 588.00 |
EE Grand total (I to V) | 4 362 944.00 | 4 394 981.00 | | 4 362 944.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 314 793.00 | | 1 314 793.00 | 1 314 793.00 |
FJ Net sales | 1 314 793.00 | | 1 314 793.00 | 1 314 793.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 646.00 | |
FQ Other income | | | 24.00 | |
FR Total operating income (I) | | | 1 316 463.00 | |
FS Purchases of goods (including customs duties) | | | 22 538.00 | |
FT Inventory change (goods) | | | 234.00 | |
FU Purchases of raw materials and other supplies | | | 14 100.00 | |
FW Other purchases and external expenses | | | 710 390.00 | |
FX Taxes, duties, and similar payments | | | 45 542.00 | |
FY Salaries and Wages | | | 151 019.00 | |
FZ Social Security Contributions | | | 68 159.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 85 936.00 | |
GE Other Expenses | | | 5 629.00 | |
GF Total Operating Expenses (II) | | | 1 103 551.00 | |
GG - OPERATING RESULT (I - II) | | | 212 912.00 | |
GL Other interest and similar income | | | 93 581.00 | |
GP Total financial income (V) | | | 93.00 | |
GR Interest and similar expenses | | | 10 839.00 | |
GU Total financial expenses (VI) | | | 10 839.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 746.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 202 166.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 57 160.00 | 34 079.00 | | 57 160.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 316 557.00 | 1 216 314.00 | | 1 316 557.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 171 551.00 | 1 123 462.00 | | 1 171 551.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 145 006.00 | 92 851.00 | | 145 006.00 |
| |
| 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 | 5 316 367.00 | | 52 364.00 | 5 316 367.00 |
I3 DECREASES Total Financial Fixed Assets | | | 89 345.00 | |
I4 DECREASES Grand Total | | 668.00 | 5 368 063.00 | |
IO DECREASES Total including other intangible assets | | | 3 765 338.00 | |
IY DECREASES Total Tangible Fixed Assets | | 668.00 | 1 513 379.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 765 338.00 | | | 3 765 338.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 461 683.00 | | 52 364.00 | 1 461 683.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 89 345.00 | | | 89 345.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 115 350.00 | 85 936.00 | 668.00 | 1 115 350.00 |
PE DEPRECIATION Total including other intangible assets | 2 439.00 | | | 2 439.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 112 911.00 | 85 936.00 | 668.00 | 1 112 911.00 |
| |
| 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 | 95 339.00 | 95 339.00 | | 95 339.00 |
8C Staff and Related Accounts | 16 045.00 | 16 045.00 | | 16 045.00 |
8D Social Security and Other Social Organizations | 27 610.00 | 27 610.00 | | 27 610.00 |
8E Income Taxes | 23 081.00 | 23 081.00 | | 23 081.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 306.00 | 2 306.00 | | 2 306.00 |
UT Other financial assets | 89 345.00 | | | 89 345.00 |
UX Other trade receivables | 38 735.00 | | | 38 735.00 |
VB VAT | 1 751.00 | | | 1 751.00 |
VH Loans with a maturity of more than one year at origin | 209 217.00 | 131 100.00 | 78 116.00 | 209 217.00 |
VI Group and Associates | 792 017.00 | 792 017.00 | | 792 017.00 |
VK Loans repaid during the year | 151 513.00 | | | 151 513.00 |
VQ Other Taxes, Duties, and Similar Debts | 37 971.00 | 37 971.00 | | 37 971.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 876.00 | | | 876.00 |
VS Prepaid expenses | 7 142.00 | | | 7 142.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 137 851.00 | 48 505.00 | 89 345.00 | 137 851.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 203 588.00 | 1 125 471.00 | 78 116.00 | 1 203 588.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 4.00 | | | 4.00 |
