| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 73 112.00 | | 73 112.00 | 73 112.00 |
AP Buildings | 21 736.00 | 19 235.00 | 2 501.00 | 21 736.00 |
AR Technical installations, industrial equipment and tools | 20 759.00 | 17 283.00 | 3 476.00 | 20 759.00 |
AT Other tangible assets | 64 864.00 | 18 349.00 | 46 515.00 | 64 864.00 |
BH Other financial assets | 772.00 | | 772.00 | 772.00 |
BJ TOTAL (I) | 181 417.00 | 54 867.00 | 126 550.00 | 181 417.00 |
BL Raw materials, supplies | 4 621.00 | | 4 621.00 | 4 621.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 4 810.00 | | 4 810.00 | 4 810.00 |
BZ Other receivables | 8 109.00 | | 8 109.00 | 8 109.00 |
CD Marketable securities | 371.00 | | 371.00 | 371.00 |
CF Cash and cash equivalents | 50 624.00 | | 50 624.00 | 50 624.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 68 534.00 | | 68 534.00 | 68 534.00 |
CO Grand total (0 to V) | 249 951.00 | 54 867.00 | 195 084.00 | 249 951.00 |
CP Shares due in less than one year | 772.00 | | | 772.00 |
CU Other investments | 174.00 | | 174.00 | 174.00 |
| |
| 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) | 915.00 | 915.00 | | 915.00 |
DE Statutory or contractual reserves | 4 573.00 | 4 573.00 | | 4 573.00 |
DG Other reserves | 45 427.00 | 45 427.00 | | 45 427.00 |
DH Retained earnings | 39 363.00 | 16 148.00 | | 39 363.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 182.00 | 23 215.00 | | 5 182.00 |
DL TOTAL (I) | 103 082.00 | 97 900.00 | | 103 082.00 |
DU Loans and Debts from Credit Institutions (3) | 32 955.00 | 6 075.00 | | 32 955.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 569.00 | 13 451.00 | | 14 569.00 |
DX Trade payables and related accounts | 8 914.00 | 12 434.00 | | 8 914.00 |
DY Tax and social security liabilities | 34 764.00 | 25 877.00 | | 34 764.00 |
EA Other liabilities | 800.00 | 800.00 | | 800.00 |
EC TOTAL (IV) | 92 003.00 | 58 638.00 | | 92 003.00 |
EE Grand total (I to V) | 195 084.00 | 156 537.00 | | 195 084.00 |
EG Accrued income and payables due within one year | 66 878.00 | 58 638.00 | | 66 878.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 391 013.00 | 6 612.00 | 397 625.00 | 391 013.00 |
FJ Net sales | 391 013.00 | 6 612.00 | 397 625.00 | 391 013.00 |
FO Operating subsidies | | | 333.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 206.00 | |
FQ Other income | | | 37.00 | |
FR Total operating income (I) | | | 405 201.00 | |
FU Purchases of raw materials and other supplies | | | 140 042.00 | |
FV Inventory change (raw materials and supplies) | | | -969.00 | |
FW Other purchases and external expenses | | | 86 931.00 | |
FX Taxes, duties, and similar payments | | | 8 464.00 | |
FY Salaries and Wages | | | 132 051.00 | |
FZ Social Security Contributions | | | 25 282.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 671.00 | |
GE Other Expenses | | | 34.00 | |
GF Total Operating Expenses (II) | | | 404 507.00 | |
GG - OPERATING RESULT (I - II) | | | 694.00 | |
GL Other interest and similar income | | | 7.00 | |
GP Total financial income (V) | | | 7.00 | |
GR Interest and similar expenses | | | 672.00 | |
GU Total financial expenses (VI) | | | 672.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -666.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 7 206.00 | 18.00 | | 7 206.00 |
HA Exceptional income from management transactions | 1 485.00 | 232.00 | | 1 485.00 |
HD Total exceptional income (VII) | 1 485.00 | 232.00 | | 1 485.00 |
HE Exceptional expenses on management operations | 661.00 | 15 726.00 | | 661.00 |
HG Exceptional depreciation and provisions | 915.00 | | | 915.00 |
HH Total exceptional expenses (VIII) | 1 576.00 | 15 726.00 | | 1 576.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -91.00 | -15 494.00 | | -91.00 |
HK Income tax | -5 244.00 | -3 862.00 | | -5 244.00 |
HL TOTAL REVENUE (I + III + V + VII) | 406 693.00 | 398 852.00 | | 406 693.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 401 511.00 | 375 637.00 | | 401 511.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 182.00 | 23 215.00 | | 5 182.00 |
HP References: Equipment leasing | 2 259.00 | | | 2 259.00 |
| |
| 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 | 124 892.00 | | 58 025.00 | 124 892.00 |
I3 DECREASES Total Financial Fixed Assets | | | 946.00 | |
I4 DECREASES Grand Total | | 1 500.00 | 181 417.00 | |
IO DECREASES Total including other intangible assets | | | 73 112.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 500.00 | 107 359.00 | |
KD ACQUISITIONS Total including other intangible assets | 73 112.00 | | | 73 112.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 50 840.00 | | 58 019.00 | 50 840.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 940.00 | | 6.00 | 940.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 42 781.00 | 13 586.00 | 1 500.00 | 42 781.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 42 781.00 | 13 586.00 | 1 500.00 | 42 781.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
UJ - Exceptional | | 915.00 | | |
| |
| 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 | 8 914.00 | 8 914.00 | | 8 914.00 |
8C Staff and Related Accounts | 9 052.00 | 9 052.00 | | 9 052.00 |
8D Social Security and Other Social Organizations | 15 060.00 | 15 060.00 | | 15 060.00 |
8K Other liabilities (including liabilities related to repo transactions) | 800.00 | 800.00 | | 800.00 |
UT Other financial assets | 772.00 | 772.00 | | 772.00 |
UX Other trade receivables | 4 810.00 | | | 4 810.00 |
VB VAT | 2 126.00 | | | 2 126.00 |
VH Loans with a maturity of more than one year at origin | 32 955.00 | 7 830.00 | 25 125.00 | 32 955.00 |
VI Group and Associates | 14 569.00 | 14 569.00 | | 14 569.00 |
VJ Loans taken out during the year | 40 000.00 | | | 40 000.00 |
VK Loans repaid during the year | 13 120.00 | | | 13 120.00 |
VM Income taxes | 5 244.00 | | | 5 244.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 739.00 | | | 739.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 690.00 | 13 690.00 | | 13 690.00 |
VW VAT | 10 653.00 | 10 653.00 | | 10 653.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 92 003.00 | 66 878.00 | 25 125.00 | 92 003.00 |
| |
| 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 | 5 977.00 | 4 182.00 | | 5 977.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 11 765.00 | 12 057.00 | | 11 765.00 |
ST Other accounts | 40 988.00 | 37 862.00 | | 40 988.00 |
XQ Rental, rental and co-ownership charges | 26 239.00 | 29 307.00 | | 26 239.00 |
YP Average staff number | 3.00 | | | 3.00 |
YT Subcontracting | 7 940.00 | 10 301.00 | | 7 940.00 |
YW Business tax | 2 487.00 | 2 559.00 | | 2 487.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 8 464.00 | 6 741.00 | | 8 464.00 |
YZ Total deductible VAT on goods and services | 36 700.00 | | | 36 700.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 86 931.00 | 89 527.00 | | 86 931.00 |
