| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 1 860.00 | 1 860.00 | | 1 860.00 |
AR Technical installations, industrial equipment and tools | 97 000.00 | 69 410.00 | 27 589.00 | 97 000.00 |
AT Other tangible assets | 17 620.00 | 14 463.00 | 3 157.00 | 17 620.00 |
BJ TOTAL (I) | 116 480.00 | 85 733.00 | 30 746.00 | 116 480.00 |
BX Customers and related accounts | 2 892 312.00 | 107 237.00 | 2 785 075.00 | 2 892 312.00 |
BZ Other receivables | 2 169 481.00 | | 2 169 481.00 | 2 169 481.00 |
CF Cash and cash equivalents | 122 711.00 | | 122 711.00 | 122 711.00 |
CH Prepaid expenses | 12 041.00 | | 12 041.00 | 12 041.00 |
CJ TOTAL (II) | 5 196 546.00 | 107 237.00 | 5 089 308.00 | 5 196 546.00 |
CO Grand total (0 to V) | 5 313 027.00 | 192 971.00 | 5 120 055.00 | 5 313 027.00 |
CR Shares due in more than one year | 127 395.00 | | | 127 395.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 152 000.00 | 152 000.00 | | 152 000.00 |
DD Legal reserve (1) | 15 200.00 | 15 200.00 | | 15 200.00 |
DG Other reserves | 1 760 795.00 | 1 573 698.00 | | 1 760 795.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 603 811.00 | 487 097.00 | | 603 811.00 |
DK Regulated provisions | 4 055.00 | 3 164.00 | | 4 055.00 |
DL TOTAL (I) | 2 535 862.00 | 2 231 159.00 | | 2 535 862.00 |
DP Provisions for Risks | | 15 804.00 | | |
DR TOTAL (IV) | | 15 804.00 | | |
DU Loans and Debts from Credit Institutions (3) | 766.00 | 764.00 | | 766.00 |
DX Trade payables and related accounts | 1 468 098.00 | 1 470 140.00 | | 1 468 098.00 |
DY Tax and social security liabilities | 1 044 699.00 | 1 092 010.00 | | 1 044 699.00 |
EA Other liabilities | 5 297.00 | 15 410.00 | | 5 297.00 |
EB Prepaid income (2) | 65 330.00 | 87 256.00 | | 65 330.00 |
EC TOTAL (IV) | 2 584 193.00 | 2 665 579.00 | | 2 584 193.00 |
EE Grand total (I to V) | 5 120 055.00 | 4 912 543.00 | | 5 120 055.00 |
EG Accrued income and payables due within one year | 2 584 193.00 | 2 665 579.00 | | 2 584 193.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 766.00 | 764.00 | | 766.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 16 805 027.00 | 75 480.00 | 16 880 508.00 | 16 805 027.00 |
FJ Net sales | 16 805 027.00 | 75 480.00 | 16 880 508.00 | 16 805 027.00 |
FO Operating subsidies | | | 22 232.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 128 732.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 17 031 481.00 | |
FU Purchases of raw materials and other supplies | | | 14 294.00 | |
FW Other purchases and external expenses | | | 14 157 115.00 | |
FX Taxes, duties, and similar payments | | | 113 514.00 | |
FY Salaries and Wages | | | 1 369 134.00 | |
FZ Social Security Contributions | | | 426 014.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 492.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 44 366.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 27 216.00 | |
GF Total Operating Expenses (II) | | | 16 159 149.00 | |
GG - OPERATING RESULT (I - II) | | | 872 332.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 9 024.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | 9 024.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 9 024.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 881 357.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 104 830.00 | | | 104 830.00 |
A4 Equity method investments | 26 279.00 | | | 26 279.00 |
HA Exceptional income from management transactions | 25 388.00 | 14 878.00 | | 25 388.00 |
HC Reversals of provisions and transfers of expenses | 1 403.00 | 4 117.00 | | 1 403.00 |
HD Total exceptional income (VII) | 26 792.00 | 18 995.00 | | 26 792.00 |
HE Exceptional expenses on management operations | 37 134.00 | 17 018.00 | | 37 134.00 |
HF Exceptional expenses on capital transactions | 3 404.00 | | | 3 404.00 |
HG Exceptional depreciation and provisions | 2 295.00 | 746.00 | | 2 295.00 |
HH Total exceptional expenses (VIII) | 42 834.00 | 17 765.00 | | 42 834.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -16 041.00 | 1 230.00 | | -16 041.00 |
HK Income tax | 261 504.00 | 207 069.00 | | 261 504.00 |
HL TOTAL REVENUE (I + III + V + VII) | 17 067 298.00 | 18 198 259.00 | | 17 067 298.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 463 487.00 | 17 711 162.00 | | 16 463 487.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 603 811.00 | 487 097.00 | | 603 811.00 |
| |
| 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 | 108 875.00 | | | 108 875.00 |
I4 DECREASES Grand Total | | | 116 481.00 | |
IO DECREASES Total including other intangible assets | | | 1 860.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 114 621.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 860.00 | | | 1 860.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 107 015.00 | | | 107 015.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 93 037.00 | 7 493.00 | 14 795.00 | 93 037.00 |
PE DEPRECIATION Total including other intangible assets | 1 291.00 | 569.00 | | 1 291.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 91 746.00 | 6 924.00 | 14 795.00 | 91 746.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 164.00 | 2 295.00 | 1 404.00 | 3 164.00 |
7C Grand total | 3 164.00 | 2 295.00 | 1 404.00 | 3 164.00 |
UJ - Exceptional | | 2 295.00 | 1 404.00 | |
| |
| 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 | 1 468 099.00 | 1 468 099.00 | | 1 468 099.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 298.00 | 5 298.00 | | 5 298.00 |
8L Deferred income | 65 330.00 | 65 330.00 | | 65 330.00 |
UX Other trade receivables | 2 892 313.00 | | | 2 892 313.00 |
VG Loans with a maturity of up to one year at origin | 767.00 | 767.00 | | 767.00 |
VP Miscellaneous | 2 169 481.00 | | | 2 169 481.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 044 700.00 | 1 044 700.00 | | 1 044 700.00 |
VS Prepaid expenses | 12 041.00 | | | 12 041.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 073 835.00 | 4 946 440.00 | 127 396.00 | 5 073 835.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 584 193.00 | 2 584 193.00 | | 2 584 193.00 |
| |
| 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 | 42.00 | | | 42.00 |
