| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 20 138.00 | 14 682.00 | 5 456.00 | 20 138.00 |
AH Goodwill | 160 155.00 | | 160 155.00 | 160 155.00 |
AR Technical installations, industrial equipment and tools | 86 301.00 | 83 223.00 | 3 079.00 | 86 301.00 |
AT Other tangible assets | 71 580.00 | 70 770.00 | 811.00 | 71 580.00 |
BD Other fixed assets | 800.00 | | 800.00 | 800.00 |
BH Other financial assets | 22 487.00 | | 22 487.00 | 22 487.00 |
BJ TOTAL (I) | 361 461.00 | 168 674.00 | 192 787.00 | 361 461.00 |
BL Raw materials, supplies | 3 011.00 | | 3 011.00 | 3 011.00 |
BX Customers and related accounts | 164 039.00 | 46 395.00 | 117 643.00 | 164 039.00 |
BZ Other receivables | 49 063.00 | | 49 063.00 | 49 063.00 |
CF Cash and cash equivalents | 77 975.00 | | 77 975.00 | 77 975.00 |
CH Prepaid expenses | 11 963.00 | | 11 963.00 | 11 963.00 |
CJ TOTAL (II) | 306 050.00 | 46 395.00 | 259 655.00 | 306 050.00 |
CO Grand total (0 to V) | 667 511.00 | 215 069.00 | 452 442.00 | 667 511.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 32 000.00 | 32 000.00 | | 32 000.00 |
DD Legal reserve (1) | 3 200.00 | 3 200.00 | | 3 200.00 |
DG Other reserves | 172 891.00 | 149 221.00 | | 172 891.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 057.00 | 23 670.00 | | 6 057.00 |
DL TOTAL (I) | 214 149.00 | 208 091.00 | | 214 149.00 |
DU Loans and Debts from Credit Institutions (3) | 18 834.00 | 24 407.00 | | 18 834.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 980.00 | 10 279.00 | | 2 980.00 |
DX Trade payables and related accounts | 75 528.00 | 75 103.00 | | 75 528.00 |
DY Tax and social security liabilities | 139 353.00 | 131 753.00 | | 139 353.00 |
EA Other liabilities | 1 598.00 | 1 598.00 | | 1 598.00 |
EC TOTAL (IV) | 238 293.00 | 243 140.00 | | 238 293.00 |
EE Grand total (I to V) | 452 442.00 | 451 231.00 | | 452 442.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 453 345.00 | 28 181.00 | 1 481 526.00 | 1 453 345.00 |
FJ Net sales | 1 453 345.00 | 28 181.00 | 1 481 526.00 | 1 453 345.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 589.00 | |
FQ Other income | | | 4 979.00 | |
FR Total operating income (I) | | | 1 494 094.00 | |
FU Purchases of raw materials and other supplies | | | 119 862.00 | |
FV Inventory change (raw materials and supplies) | | | -1 055.00 | |
FW Other purchases and external expenses | | | 633 875.00 | |
FX Taxes, duties, and similar payments | | | 22 832.00 | |
FY Salaries and Wages | | | 496 528.00 | |
FZ Social Security Contributions | | | 156 410.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 658.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 6 903.00 | |
GE Other Expenses | | | 64 031.00 | |
GF Total Operating Expenses (II) | | | 1 515 044.00 | |
GG - OPERATING RESULT (I - II) | | | -20 950.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GR Interest and similar expenses | | | 3 629.00 | |
GU Total financial expenses (VI) | | | 3 629.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 626.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -24 576.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 2 851.00 | | |
HB Exceptional income from capital transactions | 46 543.00 | 13 488.00 | | 46 543.00 |
HD Total exceptional income (VII) | 46 543.00 | 16 339.00 | | 46 543.00 |
HE Exceptional expenses on management operations | 1 710.00 | 1 083.00 | | 1 710.00 |
HF Exceptional expenses on capital transactions | 14 200.00 | | | 14 200.00 |
HH Total exceptional expenses (VIII) | 15 910.00 | 1 083.00 | | 15 910.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 30 633.00 | 15 256.00 | | 30 633.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 540 641.00 | 1 465 945.00 | | 1 540 641.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 534 583.00 | 1 442 275.00 | | 1 534 583.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 057.00 | 23 670.00 | | 6 057.00 |
| |
| 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 | 435 037.00 | | 6 697.00 | 435 037.00 |
I3 DECREASES Total Financial Fixed Assets | | | 23 287.00 | |
I4 DECREASES Grand Total | | 80 273.00 | 361 461.00 | |
IO DECREASES Total including other intangible assets | | | 180 293.00 | |
IY DECREASES Total Tangible Fixed Assets | | 80 273.00 | 157 882.00 | |
KD ACQUISITIONS Total including other intangible assets | 180 293.00 | | | 180 293.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 231 458.00 | | 6 697.00 | 231 458.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 23 287.00 | | | 23 287.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 219 090.00 | 15 658.00 | 66 074.00 | 219 090.00 |
PE DEPRECIATION Total including other intangible assets | 12 682.00 | 2 000.00 | | 12 682.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 206 408.00 | 13 658.00 | 66 074.00 | 206 408.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 44 248.00 | 6 903.00 | 4 755.00 | 44 248.00 |
7B Total provisions for depreciation | 44 248.00 | 6 903.00 | 4 755.00 | 44 248.00 |
7C Grand total | 44 248.00 | 6 903.00 | 4 755.00 | 44 248.00 |
UE of which provisions and reversals: - Operating | | 6 903.00 | 4 755.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 2 475.00 | 2 475.00 | | 2 475.00 |
8B Suppliers and Related Accounts | 75 528.00 | 75 528.00 | | 75 528.00 |
8C Staff and Related Accounts | 57 926.00 | 57 926.00 | | 57 926.00 |
8D Social Security and Other Social Organizations | 31 969.00 | 31 969.00 | | 31 969.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 598.00 | 1 598.00 | | 1 598.00 |
UT Other financial assets | 22 487.00 | | | 22 487.00 |
UX Other trade receivables | 107 384.00 | | | 107 384.00 |
UY Staff and related accounts | 360.00 | | | 360.00 |
VA Doubtful or disputed receivables | 56 655.00 | | | 56 655.00 |
VB VAT | 13 584.00 | | | 13 584.00 |
VG Loans with a maturity of up to one year at origin | 10 004.00 | 7 379.00 | 2 625.00 | 10 004.00 |
VH Loans with a maturity of more than one year at origin | 8 830.00 | 8 830.00 | | 8 830.00 |
VI Group and Associates | 505.00 | 505.00 | | 505.00 |
VK Loans repaid during the year | 13 372.00 | | | 13 372.00 |
VM Income taxes | 28 208.00 | | | 28 208.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 225.00 | 7 225.00 | | 7 225.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 911.00 | | | 6 911.00 |
VS Prepaid expenses | 11 963.00 | | | 11 963.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 247 551.00 | 225 064.00 | 22 487.00 | 247 551.00 |
VW VAT | 42 233.00 | 42 233.00 | | 42 233.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 238 293.00 | 235 668.00 | 2 625.00 | 238 293.00 |
