| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 886.00 | 2 483.00 | 403.00 | 2 886.00 |
AH Goodwill | 22 867.00 | | 22 867.00 | 22 867.00 |
AR Technical installations, industrial equipment and tools | 16 264.00 | 16 231.00 | 33.00 | 16 264.00 |
AT Other tangible assets | 640 007.00 | 592 980.00 | 47 027.00 | 640 007.00 |
AV Fixed assets in progress | 417.00 | | 417.00 | 417.00 |
BH Other financial assets | 13 250.00 | | 13 250.00 | 13 250.00 |
BJ TOTAL (I) | 701 391.00 | 611 694.00 | 89 698.00 | 701 391.00 |
BL Raw materials, supplies | 2 224.00 | | 2 224.00 | 2 224.00 |
BT Goods | 1 147 224.00 | 9 786.00 | 1 137 438.00 | 1 147 224.00 |
BX Customers and related accounts | 55 822.00 | | 55 822.00 | 55 822.00 |
BZ Other receivables | 987 260.00 | | 987 260.00 | 987 260.00 |
CF Cash and cash equivalents | 54 065.00 | | 54 065.00 | 54 065.00 |
CH Prepaid expenses | 2 231.00 | | 2 231.00 | 2 231.00 |
CJ TOTAL (II) | 2 248 825.00 | 9 786.00 | 2 239 039.00 | 2 248 825.00 |
CO Grand total (0 to V) | 2 950 216.00 | 621 480.00 | 2 328 736.00 | 2 950 216.00 |
CP Shares due in less than one year | 13 250.00 | | | 13 250.00 |
CU Other investments | 5 700.00 | | 5 700.00 | 5 700.00 |
| |
| 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 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DG Other reserves | 872 120.00 | 809 841.00 | | 872 120.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -21 553.00 | 62 279.00 | | -21 553.00 |
DL TOTAL (I) | 892 490.00 | 914 043.00 | | 892 490.00 |
DU Loans and Debts from Credit Institutions (3) | 408 022.00 | 368 413.00 | | 408 022.00 |
DV Miscellaneous Loans and Financial Debts (4) | 388.00 | 3 446.00 | | 388.00 |
DW Advances and down payments received on current orders | 3 057.00 | 6 306.00 | | 3 057.00 |
DX Trade payables and related accounts | 848 622.00 | 670 739.00 | | 848 622.00 |
DY Tax and social security liabilities | 166 900.00 | 123 426.00 | | 166 900.00 |
EA Other liabilities | 8 425.00 | 8 975.00 | | 8 425.00 |
EB Prepaid income (2) | 832.00 | 5 617.00 | | 832.00 |
EC TOTAL (IV) | 1 436 246.00 | 1 186 921.00 | | 1 436 246.00 |
EE Grand total (I to V) | 2 328 736.00 | 2 100 965.00 | | 2 328 736.00 |
EG Accrued income and payables due within one year | 1 436 246.00 | 1 178 872.00 | | 1 436 246.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 399 128.00 | 350 000.00 | | 399 128.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 3 108 503.00 | | 3 108 503.00 | 3 108 503.00 |
FG Production sold - services | 2 249.00 | | 2 249.00 | 2 249.00 |
FJ Net sales | 3 110 752.00 | | 3 110 752.00 | 3 110 752.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 321.00 | |
FQ Other income | | | 44.00 | |
FR Total operating income (I) | | | 3 123 116.00 | |
FS Purchases of goods (including customs duties) | | | 1 952 422.00 | |
FT Inventory change (goods) | | | -78 769.00 | |
FU Purchases of raw materials and other supplies | | | 20 315.00 | |
FV Inventory change (raw materials and supplies) | | | -187.00 | |
FW Other purchases and external expenses | | | 731 093.00 | |
FX Taxes, duties, and similar payments | | | 56 448.00 | |
FY Salaries and Wages | | | 358 499.00 | |
FZ Social Security Contributions | | | 61 197.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 17 871.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 9 786.00 | |
GE Other Expenses | | | 555.00 | |
GF Total Operating Expenses (II) | | | 3 129 230.00 | |
GG - OPERATING RESULT (I - II) | | | -6 114.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2.00 | |
GL Other interest and similar income | | | 18 311.00 | |
GP Total financial income (V) | | | 18 313.00 | |
GR Interest and similar expenses | | | 28 340.00 | |
GU Total financial expenses (VI) | | | 28 340.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 027.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 141.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 729.00 | 6 175.00 | | 2 729.00 |
A4 Equity method investments | 535.00 | 534.00 | | 535.00 |
HA Exceptional income from management transactions | 6 489.00 | 2 277.00 | | 6 489.00 |
HD Total exceptional income (VII) | 6 489.00 | 2 277.00 | | 6 489.00 |
HE Exceptional expenses on management operations | 11 901.00 | 15 020.00 | | 11 901.00 |
HH Total exceptional expenses (VIII) | 11 901.00 | 15 020.00 | | 11 901.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 412.00 | -12 743.00 | | -5 412.00 |
HK Income tax | | 9 214.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 147 918.00 | 3 508 765.00 | | 3 147 918.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 169 471.00 | 3 446 486.00 | | 3 169 471.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -21 553.00 | 62 279.00 | | -21 553.00 |
HP References: Equipment leasing | 492.00 | 938.00 | | 492.00 |
| |
| 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 | 711 124.00 | | 3 032.00 | 711 124.00 |
I3 DECREASES Total Financial Fixed Assets | | | 18 950.00 | |
I4 DECREASES Grand Total | | 12 765.00 | 701 391.00 | |
IO DECREASES Total including other intangible assets | | | 25 754.00 | |
IY DECREASES Total Tangible Fixed Assets | | 12 765.00 | 656 687.00 | |
KD ACQUISITIONS Total including other intangible assets | 25 754.00 | | | 25 754.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 666 420.00 | | 3 032.00 | 666 420.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 18 950.00 | | | 18 950.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 606 587.00 | 17 871.00 | 12 765.00 | 606 587.00 |
PE DEPRECIATION Total including other intangible assets | 2 403.00 | 81.00 | | 2 403.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 604 184.00 | 17 791.00 | 12 765.00 | 604 184.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 9 591.00 | 9 786.00 | 9 591.00 | 9 591.00 |
7B Total provisions for depreciation | 9 591.00 | 9 786.00 | 9 591.00 | 9 591.00 |
7C Grand total | 9 591.00 | 9 786.00 | 9 591.00 | 9 591.00 |
UE of which provisions and reversals: - Operating | | 9 786.00 | 9 591.00 | |
| |
| 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 | 848 622.00 | 848 622.00 | | 848 622.00 |
8C Staff and Related Accounts | 64 852.00 | 64 852.00 | | 64 852.00 |
8D Social Security and Other Social Organizations | 26 405.00 | 26 405.00 | | 26 405.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 425.00 | 8 425.00 | | 8 425.00 |
8L Deferred income | 832.00 | 832.00 | | 832.00 |
UT Other financial assets | 13 250.00 | 13 250.00 | | 13 250.00 |
UX Other trade receivables | 55 162.00 | | | 55 162.00 |
VA Doubtful or disputed receivables | 661.00 | | | 661.00 |
VB VAT | 5 036.00 | | | 5 036.00 |
VC Group and associates | 858 357.00 | | | 858 357.00 |
VG Loans with a maturity of up to one year at origin | 399 973.00 | 399 973.00 | | 399 973.00 |
VH Loans with a maturity of more than one year at origin | 8 049.00 | 8 049.00 | | 8 049.00 |
VI Group and Associates | 388.00 | 388.00 | | 388.00 |
VK Loans repaid during the year | 9 711.00 | | | 9 711.00 |
VQ Other Taxes, Duties, and Similar Debts | 24 477.00 | 24 477.00 | | 24 477.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 123 867.00 | | | 123 867.00 |
VS Prepaid expenses | 2 231.00 | | | 2 231.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 058 563.00 | 1 058 563.00 | | 1 058 563.00 |
VW VAT | 51 166.00 | 51 166.00 | | 51 166.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 433 189.00 | 1 433 189.00 | | 1 433 189.00 |
