| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 876 000.00 | | 876 000.00 | 876 000.00 |
AP Buildings | 130 312.00 | 115 757.00 | 14 555.00 | 130 312.00 |
AR Technical installations, industrial equipment and tools | 74 101.00 | 73 769.00 | 332.00 | 74 101.00 |
AT Other tangible assets | 78 282.00 | 52 822.00 | 25 460.00 | 78 282.00 |
BB Receivables related to investments | 41 513.00 | | 41 513.00 | 41 513.00 |
BD Other fixed assets | 2 955.00 | | 2 955.00 | 2 955.00 |
BH Other financial assets | 14 564.00 | | 14 564.00 | 14 564.00 |
BJ TOTAL (I) | 1 232 927.00 | 242 349.00 | 990 578.00 | 1 232 927.00 |
BT Goods | 145 643.00 | 9 065.00 | 136 578.00 | 145 643.00 |
BX Customers and related accounts | 111 256.00 | | 111 256.00 | 111 256.00 |
BZ Other receivables | 166 539.00 | | 166 539.00 | 166 539.00 |
CF Cash and cash equivalents | 267.00 | | 267.00 | 267.00 |
CH Prepaid expenses | 7 686.00 | | 7 686.00 | 7 686.00 |
CJ TOTAL (II) | 431 391.00 | 9 065.00 | 422 326.00 | 431 391.00 |
CO Grand total (0 to V) | 1 664 318.00 | 251 414.00 | 1 412 904.00 | 1 664 318.00 |
CP Shares due in less than one year | 512.00 | | | 512.00 |
CU Other investments | 15 200.00 | | 15 200.00 | 15 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 29 025.00 | 29 025.00 | | 29 025.00 |
DB Share, merger, contribution premiums, etc. | 629 475.00 | 629 475.00 | | 629 475.00 |
DD Legal reserve (1) | 2 903.00 | 2 903.00 | | 2 903.00 |
DG Other reserves | 271 751.00 | 271 751.00 | | 271 751.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 89 565.00 | 125 151.00 | | 89 565.00 |
DL TOTAL (I) | 1 022 718.00 | 1 058 305.00 | | 1 022 718.00 |
DU Loans and Debts from Credit Institutions (3) | 142 501.00 | 147 116.00 | | 142 501.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 17 580.00 | | |
DX Trade payables and related accounts | 175 325.00 | 146 867.00 | | 175 325.00 |
DY Tax and social security liabilities | 56 170.00 | 94 808.00 | | 56 170.00 |
EA Other liabilities | 16 190.00 | 16 195.00 | | 16 190.00 |
EC TOTAL (IV) | 390 186.00 | 422 565.00 | | 390 186.00 |
EE Grand total (I to V) | 1 412 904.00 | 1 480 870.00 | | 1 412 904.00 |
EG Accrued income and payables due within one year | 381 118.00 | 422 565.00 | | 381 118.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 172 540.00 | | 1 172 540.00 | 1 172 540.00 |
FG Production sold - services | 651.00 | | 651.00 | 651.00 |
FJ Net sales | 1 173 190.00 | | 1 173 190.00 | 1 173 190.00 |
FO Operating subsidies | | | 2 500.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 258.00 | |
FQ Other income | | | 80.00 | |
FR Total operating income (I) | | | 1 176 028.00 | |
FS Purchases of goods (including customs duties) | | | 448 612.00 | |
FT Inventory change (goods) | | | -14 311.00 | |
FW Other purchases and external expenses | | | 292 403.00 | |
FX Taxes, duties, and similar payments | | | 5 569.00 | |
FY Salaries and Wages | | | 226 936.00 | |
FZ Social Security Contributions | | | 65 483.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 21 364.00 | |
GE Other Expenses | | | 923.00 | |
GF Total Operating Expenses (II) | | | 1 046 979.00 | |
GG - OPERATING RESULT (I - II) | | | 129 049.00 | |
GK Income from other securities and fixed asset receivables | | | 551.00 | |
GL Other interest and similar income | | | 3 905.00 | |
GP Total financial income (V) | | | 4 457.00 | |
GR Interest and similar expenses | | | 11 652.00 | |
GU Total financial expenses (VI) | | | 11 652.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 196.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 121 853.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 169.00 | 4 674.00 | | 169.00 |
HD Total exceptional income (VII) | 169.00 | 4 674.00 | | 169.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 169.00 | 4 674.00 | | 169.00 |
HK Income tax | 32 458.00 | 55 814.00 | | 32 458.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 180 654.00 | 1 192 330.00 | | 1 180 654.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 091 090.00 | 1 067 178.00 | | 1 091 090.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 89 565.00 | 125 151.00 | | 89 565.00 |
| |
| 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 | 1 220 127.00 | | 13 313.00 | 1 220 127.00 |
I3 DECREASES Total Financial Fixed Assets | | 513.00 | 74 232.00 | |
I4 DECREASES Grand Total | | 513.00 | 1 232 927.00 | |
IO DECREASES Total including other intangible assets | | | 876 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 282 695.00 | |
KD ACQUISITIONS Total including other intangible assets | 876 000.00 | | | 876 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 269 895.00 | | 12 800.00 | 269 895.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 74 232.00 | | 513.00 | 74 232.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 220 985.00 | 21 364.00 | | 220 985.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 220 985.00 | 21 364.00 | | 220 985.00 |
| |
| 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 | 175 325.00 | 175 325.00 | | 175 325.00 |
8C Staff and Related Accounts | 27 285.00 | 27 285.00 | | 27 285.00 |
8D Social Security and Other Social Organizations | 19 735.00 | 19 735.00 | | 19 735.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16 190.00 | 16 190.00 | | 16 190.00 |
UL Receivables related to investments | 41 513.00 | 513.00 | 41 000.00 | 41 513.00 |
UT Other financial assets | 14 564.00 | | 14 564.00 | 14 564.00 |
UX Other trade receivables | 111 256.00 | 111 256.00 | | 111 256.00 |
VB VAT | 8 856.00 | 8 856.00 | | 8 856.00 |
VC Group and associates | 128 398.00 | 128 398.00 | | 128 398.00 |
VG Loans with a maturity of up to one year at origin | 128 875.00 | 128 875.00 | | 128 875.00 |
VH Loans with a maturity of more than one year at origin | 13 625.00 | 4 558.00 | 9 067.00 | 13 625.00 |
VJ Loans taken out during the year | 14 000.00 | | | 14 000.00 |
VK Loans repaid during the year | 11 186.00 | | | 11 186.00 |
VM Income taxes | 8 577.00 | 8 577.00 | | 8 577.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 233.00 | 4 233.00 | | 4 233.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 20 709.00 | 20 709.00 | | 20 709.00 |
VS Prepaid expenses | 7 686.00 | 7 686.00 | | 7 686.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 341 557.00 | 285 993.00 | 55 564.00 | 341 557.00 |
VW VAT | 4 917.00 | 4 917.00 | | 4 917.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 390 186.00 | 381 118.00 | 9 067.00 | 390 186.00 |
