| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 531.00 | 2 531.00 | | 2 531.00 |
AH Goodwill | 387 927.00 | | 387 927.00 | 387 927.00 |
AR Technical installations, industrial equipment and tools | 229 533.00 | 204 072.00 | 25 461.00 | 229 533.00 |
AT Other tangible assets | 584 936.00 | 411 406.00 | 173 531.00 | 584 936.00 |
AV Fixed assets in progress | 19 934.00 | | 19 934.00 | 19 934.00 |
BH Other financial assets | 19 910.00 | | 19 910.00 | 19 910.00 |
BJ TOTAL (I) | 1 244 771.00 | 618 009.00 | 626 763.00 | 1 244 771.00 |
BL Raw materials, supplies | 23 798.00 | | 23 798.00 | 23 798.00 |
BN Goods in progress | 174 190.00 | 6 344.00 | 167 846.00 | 174 190.00 |
BV Advances and down payments on orders | 89.00 | | 89.00 | 89.00 |
BX Customers and related accounts | 1 296 086.00 | | 1 296 086.00 | 1 296 086.00 |
BZ Other receivables | 318 710.00 | | 318 710.00 | 318 710.00 |
CF Cash and cash equivalents | 371 322.00 | | 371 322.00 | 371 322.00 |
CH Prepaid expenses | 8 751.00 | | 8 751.00 | 8 751.00 |
CJ TOTAL (II) | 2 192 946.00 | 6 344.00 | 2 186 602.00 | 2 192 946.00 |
CO Grand total (0 to V) | 3 437 717.00 | 624 353.00 | 2 813 365.00 | 3 437 717.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 480 480.00 | 480 480.00 | | 480 480.00 |
DD Legal reserve (1) | 48 048.00 | 48 048.00 | | 48 048.00 |
DG Other reserves | 8 354.00 | 8 354.00 | | 8 354.00 |
DH Retained earnings | -2 138 033.00 | -2 213 992.00 | | -2 138 033.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 458.00 | 75 959.00 | | 30 458.00 |
DL TOTAL (I) | -1 570 693.00 | -1 601 151.00 | | -1 570 693.00 |
DP Provisions for Risks | | 20 000.00 | | |
DR TOTAL (IV) | | 20 000.00 | | |
DU Loans and Debts from Credit Institutions (3) | 1 215.00 | 1 132.00 | | 1 215.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 809 885.00 | 2 598 132.00 | | 2 809 885.00 |
DW Advances and down payments received on current orders | 4 766.00 | | | 4 766.00 |
DX Trade payables and related accounts | 821 267.00 | 484 008.00 | | 821 267.00 |
DY Tax and social security liabilities | 443 671.00 | 427 518.00 | | 443 671.00 |
DZ Fixed asset liabilities and related accounts | 51 994.00 | 30 495.00 | | 51 994.00 |
EA Other liabilities | 5 875.00 | 20 754.00 | | 5 875.00 |
EB Prepaid income (2) | 245 385.00 | 486 356.00 | | 245 385.00 |
EC TOTAL (IV) | 4 384 057.00 | 4 048 394.00 | | 4 384 057.00 |
EE Grand total (I to V) | 2 813 365.00 | 2 467 243.00 | | 2 813 365.00 |
EI Including equity loans | 2 809 885.00 | | | 2 809 885.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 835 072.00 | | 1 835 072.00 | 1 835 072.00 |
FG Production sold - services | 3 966 789.00 | | 3 966 789.00 | 3 966 789.00 |
FJ Net sales | 5 801 862.00 | | 5 801 862.00 | 5 801 862.00 |
FM Inventory production | | | -89 711.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 32 689.00 | |
FQ Other income | | | 126.00 | |
FR Total operating income (I) | | | 5 744 967.00 | |
FU Purchases of raw materials and other supplies | | | 595 197.00 | |
FV Inventory change (raw materials and supplies) | | | 2 667.00 | |
FW Other purchases and external expenses | | | 3 524 291.00 | |
FX Taxes, duties, and similar payments | | | 83 612.00 | |
FY Salaries and Wages | | | 864 991.00 | |
FZ Social Security Contributions | | | 556 158.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 62 482.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 6 344.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 5 695 748.00 | |
GG - OPERATING RESULT (I - II) | | | 49 218.00 | |
GL Other interest and similar income | | | 4 617.00 | |
GP Total financial income (V) | | | 4 617.00 | |
GR Interest and similar expenses | | | 24 302.00 | |
GU Total financial expenses (VI) | | | 24 302.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -19 685.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 533.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 960.00 | 93 621.00 | | 960.00 |
HB Exceptional income from capital transactions | | 4 167.00 | | |
HD Total exceptional income (VII) | 960.00 | 97 788.00 | | 960.00 |
HE Exceptional expenses on management operations | 35.00 | 99 011.00 | | 35.00 |
HF Exceptional expenses on capital transactions | | 81.00 | | |
HH Total exceptional expenses (VIII) | 35.00 | 99 092.00 | | 35.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 925.00 | -1 304.00 | | 925.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 750 543.00 | 5 382 546.00 | | 5 750 543.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 720 085.00 | 5 306 587.00 | | 5 720 085.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 30 458.00 | 75 959.00 | | 30 458.00 |
| |
| 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 | 1 133 526.00 | | 128 253.00 | 1 133 526.00 |
I3 DECREASES Total Financial Fixed Assets | | | 19 910.00 | |
I4 DECREASES Grand Total | | 17 008.00 | 1 244 771.00 | |
IO DECREASES Total including other intangible assets | | | 390 456.00 | |
IY DECREASES Total Tangible Fixed Assets | | 17 008.00 | 834 404.00 | |
KD ACQUISITIONS Total including other intangible assets | 390 458.00 | | | 390 458.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 723 659.00 | | 127 753.00 | 723 659.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 19 410.00 | | 500.00 | 19 410.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 572 534.00 | 62 482.00 | 17 008.00 | 572 534.00 |
PE DEPRECIATION Total including other intangible assets | 2 531.00 | | | 2 531.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 570 003.00 | 62 482.00 | 17 008.00 | 570 003.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 20 000.00 | | 20 000.00 | 20 000.00 |
6N Inventories and work in progress | 4 016.00 | 6 344.00 | 4 016.00 | 4 016.00 |
7B Total provisions for depreciation | 4 016.00 | 6 344.00 | 4 016.00 | 4 016.00 |
7C Grand total | 24 016.00 | 6 344.00 | 24 016.00 | 24 016.00 |
| |
| 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 | 821 267.00 | 821 267.00 | | 821 267.00 |
8C Staff and Related Accounts | 93 760.00 | 93 760.00 | | 93 760.00 |
8D Social Security and Other Social Organizations | 104 490.00 | 104 490.00 | | 104 490.00 |
8J Fixed Asset Liabilities and Related Accounts | 51 994.00 | 51 994.00 | | 51 994.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 641.00 | 10 641.00 | | 10 641.00 |
8L Deferred income | 245 385.00 | 245 385.00 | | 245 385.00 |
UT Other financial assets | 19 910.00 | | | 19 910.00 |
UX Other trade receivables | 1 296 086.00 | | | 1 296 086.00 |
UY Staff and related accounts | 6 035.00 | | | 6 035.00 |
UZ Social Security, other social security organizations | 656.00 | | | 656.00 |
VB VAT | 126 020.00 | | | 126 020.00 |
VC Group and associates | 143 149.00 | | | 143 149.00 |
VG Loans with a maturity of up to one year at origin | 1 215.00 | 1 215.00 | | 1 215.00 |
VI Group and Associates | 2 809 885.00 | | | 2 809 885.00 |
VN Other taxes, similar payments | 23 556.00 | | | 23 556.00 |
VQ Other Taxes, Duties, and Similar Debts | 37 730.00 | 37 730.00 | | 37 730.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 19 294.00 | | | 19 294.00 |
VS Prepaid expenses | 8 751.00 | | | 8 751.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 643 457.00 | 1 623 547.00 | 19 910.00 | 1 643 457.00 |
VW VAT | 207 691.00 | 207 691.00 | | 207 691.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 384 057.00 | 1 574 173.00 | | 4 384 057.00 |
