| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 233.00 | 3 388.00 | 1 844.00 | 5 233.00 |
AH Goodwill | 28 000.00 | | 28 000.00 | 28 000.00 |
AR Technical installations, industrial equipment and tools | 44 010.00 | 38 794.00 | 5 216.00 | 44 010.00 |
AT Other tangible assets | 8 872.00 | 6 645.00 | 2 227.00 | 8 872.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 4 667.00 | | 4 667.00 | 4 667.00 |
BJ TOTAL (I) | 122 796.00 | 48 827.00 | 73 970.00 | 122 796.00 |
BL Raw materials, supplies | 26 722.00 | | 26 722.00 | 26 722.00 |
BX Customers and related accounts | 1 228 640.00 | 2 771.00 | 1 225 869.00 | 1 228 640.00 |
BZ Other receivables | 740 558.00 | | 740 558.00 | 740 558.00 |
CF Cash and cash equivalents | 29 671.00 | | 29 671.00 | 29 671.00 |
CH Prepaid expenses | 1 140.00 | | 1 140.00 | 1 140.00 |
CJ TOTAL (II) | 2 026 731.00 | 2 771.00 | 2 023 959.00 | 2 026 731.00 |
CO Grand total (0 to V) | 2 149 527.00 | 51 598.00 | 2 097 929.00 | 2 149 527.00 |
CR Shares due in more than one year | 5 397.00 | | | 5 397.00 |
CU Other investments | 32 000.00 | | 32 000.00 | 32 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 713 000.00 | 710 689.00 | | 713 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 201 149.00 | 262 311.00 | | 201 149.00 |
DK Regulated provisions | 1 527.00 | 898.00 | | 1 527.00 |
DL TOTAL (I) | 959 676.00 | 1 017 898.00 | | 959 676.00 |
DU Loans and Debts from Credit Institutions (3) | 177.00 | 151.00 | | 177.00 |
DX Trade payables and related accounts | 459 381.00 | 346 157.00 | | 459 381.00 |
DY Tax and social security liabilities | 613 247.00 | 441 748.00 | | 613 247.00 |
EA Other liabilities | 17 213.00 | 24 448.00 | | 17 213.00 |
EB Prepaid income (2) | 48 236.00 | 27 253.00 | | 48 236.00 |
EC TOTAL (IV) | 1 138 253.00 | 839 757.00 | | 1 138 253.00 |
EE Grand total (I to V) | 2 097 929.00 | 1 857 655.00 | | 2 097 929.00 |
EG Accrued income and payables due within one year | 1 138 253.00 | 839 757.00 | | 1 138 253.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 177.00 | 151.00 | | 177.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 216 941.00 | |
FD Production sold - goods | | | -15 097.00 | |
FG Production sold - services | | | 3 162 791.00 | |
FJ Net sales | | | 3 364 634.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 79 353.00 | |
FQ Other income | | | 65.00 | |
FR Total operating income (I) | | | 3 444 053.00 | |
FS Purchases of goods (including customs duties) | | | 79 862.00 | |
FU Purchases of raw materials and other supplies | | | 10.00 | |
FV Inventory change (raw materials and supplies) | | | 4 283.00 | |
FW Other purchases and external expenses | | | 1 657 294.00 | |
FX Taxes, duties, and similar payments | | | 39 956.00 | |
FY Salaries and Wages | | | 994 139.00 | |
FZ Social Security Contributions | | | 354 006.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 689.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 255.00 | |
GE Other Expenses | | | 626.00 | |
GF Total Operating Expenses (II) | | | 3 134 120.00 | |
GG - OPERATING RESULT (I - II) | | | 309 932.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 7 360.00 | |
GL Other interest and similar income | | | 3 055.00 | |
GP Total financial income (V) | | | 10 415.00 | |
GR Interest and similar expenses | | | 697.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | 697.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 718.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 319 651.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 62.00 | 16.00 | | 62.00 |
HD Total exceptional income (VII) | 62.00 | 16.00 | | 62.00 |
HE Exceptional expenses on management operations | 606.00 | 733.00 | | 606.00 |
HF Exceptional expenses on capital transactions | 9 111.00 | 7 703.00 | | 9 111.00 |
HG Exceptional depreciation and provisions | 691.00 | 578.00 | | 691.00 |
HH Total exceptional expenses (VIII) | 10 408.00 | 9 015.00 | | 10 408.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10 346.00 | -8 999.00 | | -10 346.00 |
HJ Employee participation in company results | 32 228.00 | 28 218.00 | | 32 228.00 |
HK Income tax | 75 928.00 | 71 214.00 | | 75 928.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 454 530.00 | 2 935 073.00 | | 3 454 530.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 253 381.00 | 2 672 763.00 | | 3 253 381.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 201 149.00 | 262 311.00 | | 201 149.00 |
| |
| 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 | 132 657.00 | | | 132 657.00 |
I3 DECREASES Total Financial Fixed Assets | | | 36 682.00 | |
I4 DECREASES Grand Total | | | 122 796.00 | |
IO DECREASES Total including other intangible assets | | | 5 233.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 52 882.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 233.00 | | | 5 233.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 62 743.00 | | | 62 743.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 36 682.00 | | | 36 682.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 47 540.00 | 3 689.00 | 2 402.00 | 47 540.00 |
PE DEPRECIATION Total including other intangible assets | 2 055.00 | 1 333.00 | | 2 055.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 45 485.00 | 2 356.00 | 2 402.00 | 45 485.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 898.00 | 691.00 | 62.00 | 898.00 |
7C Grand total | 898.00 | 691.00 | 62.00 | 898.00 |
UJ - Exceptional | | 691.00 | 62.00 | |
| |
| 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 | 459 381.00 | 459 381.00 | | 459 381.00 |
8K Other liabilities (including liabilities related to repo transactions) | 17 213.00 | 17 213.00 | | 17 213.00 |
8L Deferred income | 48 236.00 | 48 236.00 | | 48 236.00 |
UT Other financial assets | 4 667.00 | | | 4 667.00 |
UX Other trade receivables | 1 228 640.00 | | | 1 228 640.00 |
VG Loans with a maturity of up to one year at origin | 177.00 | 177.00 | | 177.00 |
VP Miscellaneous | 740 558.00 | | | 740 558.00 |
VQ Other Taxes, Duties, and Similar Debts | 613 247.00 | 613 247.00 | | 613 247.00 |
VS Prepaid expenses | 1 140.00 | | | 1 140.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 975 005.00 | 1 964 941.00 | 10 064.00 | 1 975 005.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 138 253.00 | 1 138 253.00 | | 1 138 253.00 |
| |
| 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 | 33.00 | | | 33.00 |
