| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 980.00 | 980.00 | | 980.00 |
AH Goodwill | 14 934.00 | | 14 934.00 | 14 934.00 |
AR Technical installations, industrial equipment and tools | 49 930.00 | 49 786.00 | 143.00 | 49 930.00 |
AT Other tangible assets | 136 921.00 | 136 606.00 | 315.00 | 136 921.00 |
BH Other financial assets | 22 000.00 | | 22 000.00 | 22 000.00 |
BJ TOTAL (I) | 224 767.00 | 187 372.00 | 37 394.00 | 224 767.00 |
BL Raw materials, supplies | 7 500.00 | | 7 500.00 | 7 500.00 |
BN Goods in progress | 4 000.00 | | 4 000.00 | 4 000.00 |
BX Customers and related accounts | 122 578.00 | | 122 578.00 | 122 578.00 |
BZ Other receivables | 31 371.00 | | 31 371.00 | 31 371.00 |
CF Cash and cash equivalents | 66 495.00 | | 66 495.00 | 66 495.00 |
CJ TOTAL (II) | 231 944.00 | | 231 944.00 | 231 944.00 |
CO Grand total (0 to V) | 456 711.00 | 187 372.00 | 269 338.00 | 456 711.00 |
CP Shares due in less than one year | 22 000.00 | | | 22 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 400.00 | 50 400.00 | | 50 400.00 |
DD Legal reserve (1) | 5 040.00 | 5 040.00 | | 5 040.00 |
DH Retained earnings | -17 426.00 | -102 462.00 | | -17 426.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 210.00 | 85 035.00 | | 11 210.00 |
DL TOTAL (I) | 49 223.00 | 38 013.00 | | 49 223.00 |
DU Loans and Debts from Credit Institutions (3) | 178.00 | 178.00 | | 178.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 739.00 | 19 702.00 | | 19 739.00 |
DX Trade payables and related accounts | 107 854.00 | 79 078.00 | | 107 854.00 |
DY Tax and social security liabilities | 90 552.00 | 59 446.00 | | 90 552.00 |
EA Other liabilities | 1 790.00 | 4 226.00 | | 1 790.00 |
EC TOTAL (IV) | 220 115.00 | 162 631.00 | | 220 115.00 |
EE Grand total (I to V) | 269 338.00 | 200 644.00 | | 269 338.00 |
EG Accrued income and payables due within one year | 220 115.00 | | | 220 115.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 178.00 | 178.00 | | 178.00 |
EI Including equity loans | 19 739.00 | | | 19 739.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 804 462.00 | | 804 462.00 | 804 462.00 |
FJ Net sales | 804 462.00 | | 804 462.00 | 804 462.00 |
FM Inventory production | | | -7 741.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 474.00 | |
FQ Other income | | | 45.00 | |
FR Total operating income (I) | | | 799 240.00 | |
FU Purchases of raw materials and other supplies | | | 168 280.00 | |
FV Inventory change (raw materials and supplies) | | | -6 812.00 | |
FW Other purchases and external expenses | | | 273 452.00 | |
FX Taxes, duties, and similar payments | | | 9 017.00 | |
FY Salaries and Wages | | | 219 586.00 | |
FZ Social Security Contributions | | | 122 366.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 459.00 | |
GE Other Expenses | | | 48.00 | |
GF Total Operating Expenses (II) | | | 787 398.00 | |
GG - OPERATING RESULT (I - II) | | | 11 841.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 841.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 31 191.00 | | |
HD Total exceptional income (VII) | | 31 191.00 | | |
HE Exceptional expenses on management operations | 631.00 | 1 870.00 | | 631.00 |
HH Total exceptional expenses (VIII) | 631.00 | 1 870.00 | | 631.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -631.00 | 29 321.00 | | -631.00 |
HL TOTAL REVENUE (I + III + V + VII) | 799 240.00 | 934 291.00 | | 799 240.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 788 029.00 | 849 255.00 | | 788 029.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 210.00 | 85 035.00 | | 11 210.00 |
| |
| 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 | 224 767.00 | | | 224 767.00 |
I3 DECREASES Total Financial Fixed Assets | | | 22 000.00 | |
I4 DECREASES Grand Total | | | 224 767.00 | |
IO DECREASES Total including other intangible assets | | | 15 914.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 186 852.00 | |
KD ACQUISITIONS Total including other intangible assets | 15 914.00 | | | 15 914.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 186 852.00 | | | 186 852.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 22 000.00 | | | 22 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 185 913.00 | 1 459.00 | | 185 913.00 |
PE DEPRECIATION Total including other intangible assets | 980.00 | | | 980.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 184 933.00 | 1 459.00 | | 184 933.00 |
| |
| 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 | 107 854.00 | 107 854.00 | | 107 854.00 |
8C Staff and Related Accounts | 16 522.00 | 16 522.00 | | 16 522.00 |
8D Social Security and Other Social Organizations | 34 249.00 | 34 249.00 | | 34 249.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 790.00 | 1 790.00 | | 1 790.00 |
UT Other financial assets | 22 000.00 | 22 000.00 | | 22 000.00 |
UX Other trade receivables | 122 578.00 | | | 122 578.00 |
VB VAT | 15 969.00 | | | 15 969.00 |
VG Loans with a maturity of up to one year at origin | 178.00 | 178.00 | | 178.00 |
VI Group and Associates | 19 739.00 | 19 739.00 | | 19 739.00 |
VM Income taxes | 14 325.00 | | | 14 325.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 014.00 | 2 014.00 | | 2 014.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 076.00 | | | 1 076.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 175 949.00 | 175 949.00 | | 175 949.00 |
VW VAT | 37 765.00 | 37 765.00 | | 37 765.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 220 115.00 | 220 115.00 | | 220 115.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 12 353.00 | 14 138.00 | | 12 353.00 |
ST Other accounts | 93 747.00 | 115 520.00 | | 93 747.00 |
XQ Rental, rental and co-ownership charges | 89 537.00 | 117 823.00 | | 89 537.00 |
YT Subcontracting | 77 814.00 | 85 306.00 | | 77 814.00 |
