| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 837.00 | 5 837.00 | | 5 837.00 |
AH Goodwill | 829 777.00 | | 829 777.00 | 829 777.00 |
AR Technical installations, industrial equipment and tools | 12 257.00 | 12 256.00 | 1.00 | 12 257.00 |
AT Other tangible assets | 181 843.00 | 180 078.00 | 1 764.00 | 181 843.00 |
BH Other financial assets | 3 892.00 | | 3 892.00 | 3 892.00 |
BJ TOTAL (I) | 1 033 605.00 | 198 171.00 | 835 433.00 | 1 033 605.00 |
BT Goods | 445 818.00 | 22 356.00 | 423 462.00 | 445 818.00 |
BX Customers and related accounts | 40 802.00 | 4 057.00 | 36 745.00 | 40 802.00 |
BZ Other receivables | 160 306.00 | | 160 306.00 | 160 306.00 |
CF Cash and cash equivalents | 280 935.00 | | 280 935.00 | 280 935.00 |
CH Prepaid expenses | 2 003.00 | | 2 003.00 | 2 003.00 |
CJ TOTAL (II) | 929 863.00 | 26 413.00 | 903 450.00 | 929 863.00 |
CO Grand total (0 to V) | 1 963 468.00 | 224 584.00 | 1 738 884.00 | 1 963 468.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 322 000.00 | 322 000.00 | | 322 000.00 |
DB Share, merger, contribution premiums, etc. | 401 654.00 | 401 654.00 | | 401 654.00 |
DD Legal reserve (1) | 32 200.00 | 32 200.00 | | 32 200.00 |
DG Other reserves | 232 029.00 | 207 540.00 | | 232 029.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 165 762.00 | 144 489.00 | | 165 762.00 |
DL TOTAL (I) | 1 153 645.00 | 1 107 883.00 | | 1 153 645.00 |
DU Loans and Debts from Credit Institutions (3) | 80 741.00 | 135 890.00 | | 80 741.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 1 003.00 | | |
DW Advances and down payments received on current orders | 13 351.00 | 50 019.00 | | 13 351.00 |
DX Trade payables and related accounts | 354 036.00 | 423 089.00 | | 354 036.00 |
DY Tax and social security liabilities | 136 309.00 | 94 661.00 | | 136 309.00 |
EA Other liabilities | 801.00 | 11 728.00 | | 801.00 |
EC TOTAL (IV) | 585 239.00 | 716 390.00 | | 585 239.00 |
EE Grand total (I to V) | 1 738 884.00 | 1 824 273.00 | | 1 738 884.00 |
EG Accrued income and payables due within one year | 571 887.00 | 645 558.00 | | 571 887.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 4 741.00 | 1 907.00 | | 4 741.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 4 321 198.00 | |
FG Production sold - services | | | 444 780.00 | |
FJ Net sales | | | 4 765 978.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 13 884.00 | |
FQ Other income | | | 260.00 | |
FR Total operating income (I) | | | 4 780 122.00 | |
FS Purchases of goods (including customs duties) | | | 3 449 267.00 | |
FT Inventory change (goods) | | | 37 084.00 | |
FU Purchases of raw materials and other supplies | | | 5 190.00 | |
FW Other purchases and external expenses | | | 563 342.00 | |
FX Taxes, duties, and similar payments | | | 57 622.00 | |
FY Salaries and Wages | | | 298 821.00 | |
FZ Social Security Contributions | | | 91 398.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 384.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 26 413.00 | |
GE Other Expenses | | | 691.00 | |
GF Total Operating Expenses (II) | | | 4 542 212.00 | |
GG - OPERATING RESULT (I - II) | | | 237 910.00 | |
GL Other interest and similar income | | | 140.00 | |
GM Reversals of provisions and transfers of expenses | | | 1 524.00 | |
GP Total financial income (V) | | | 140.00 | |
GR Interest and similar expenses | | | 4 023.00 | |
GU Total financial expenses (VI) | | | 4 023.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 883.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 234 026.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 17 508.00 | | | 17 508.00 |
HB Exceptional income from capital transactions | 17 518.00 | 35 000.00 | | 17 518.00 |
HD Total exceptional income (VII) | 17 518.00 | 52 508.00 | | 17 518.00 |
HE Exceptional expenses on management operations | 45.00 | | | 45.00 |
HF Exceptional expenses on capital transactions | 25 812.00 | 33 779.00 | | 25 812.00 |
HH Total exceptional expenses (VIII) | 25 857.00 | 33 779.00 | | 25 857.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8 339.00 | 18 729.00 | | -8 339.00 |
HK Income tax | 59 925.00 | 54 002.00 | | 59 925.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 797 779.00 | 4 208 827.00 | | 4 797 779.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 632 017.00 | 4 064 338.00 | | 4 632 017.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 165 762.00 | 144 489.00 | | 165 762.00 |
| |
| 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 | 1 070 499.00 | | | 1 070 499.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 392.00 | |
I4 DECREASES Grand Total | | | 1 033 605.00 | |
IO DECREASES Total including other intangible assets | | | 835 614.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 194 099.00 | |
KD ACQUISITIONS Total including other intangible assets | 835 614.00 | | | 835 614.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 230 394.00 | | | 230 394.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 392.00 | | | 3 392.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 196 870.00 | 12 384.00 | 11 082.00 | 196 870.00 |
PE DEPRECIATION Total including other intangible assets | 5 837.00 | | | 5 837.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 191 033.00 | 12 384.00 | 11 082.00 | 191 033.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 4 784.00 | 22 356.00 | 4 784.00 | 4 784.00 |
7B Total provisions for depreciation | 4 784.00 | 26 413.00 | 4 784.00 | 4 784.00 |
7C Grand total | 4 784.00 | 26 413.00 | 4 784.00 | 4 784.00 |
UE of which provisions and reversals: - Operating | | 26 413.00 | 4 784.00 | |
| |
| 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 | 354 036.00 | 354 036.00 | | 354 036.00 |
8K Other liabilities (including liabilities related to repo transactions) | 801.00 | 801.00 | | 801.00 |
UT Other financial assets | 3 892.00 | 3 892.00 | | 3 892.00 |
UX Other trade receivables | 40 802.00 | | | 40 802.00 |
VG Loans with a maturity of up to one year at origin | 4 741.00 | 4 741.00 | | 4 741.00 |
VH Loans with a maturity of more than one year at origin | 76 000.00 | 76 000.00 | | 76 000.00 |
VK Loans repaid during the year | 57 983.00 | | | 57 983.00 |
VP Miscellaneous | 160 306.00 | | | 160 306.00 |
VQ Other Taxes, Duties, and Similar Debts | 136 309.00 | 136 309.00 | | 136 309.00 |
VS Prepaid expenses | 2 003.00 | | | 2 003.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 207 003.00 | 203 111.00 | 3 892.00 | 207 003.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 571 887.00 | 571 887.00 | | 571 887.00 |
| |
| 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 | 12.00 | | | 12.00 |
