| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | | | 334.00 | |
AR Technical installations, industrial equipment and tools | | | 18 029.00 | |
AT Other tangible assets | | | 76 011.00 | |
BF Loans | | | 350 000.00 | |
BH Other financial assets | | | 15 510.00 | |
BJ TOTAL (I) | | | 1 165 831.00 | |
BT Goods | | | 890 435.00 | |
BX Customers and related accounts | | | 579 447.00 | |
BZ Other receivables | | | 121 886.00 | |
CD Marketable securities | | | 2 001 454.00 | |
CF Cash and cash equivalents | | | 4 264 398.00 | |
CJ TOTAL (II) | | | 7 857 620.00 | |
CO Grand total (0 to V) | | | 9 023 451.00 | |
CU Other investments | | | 706 280.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DD Legal reserve (1) | 30 000.00 | 30 000.00 | | 30 000.00 |
DF Regulated reserves (1) | 8 335.00 | 8 335.00 | | 8 335.00 |
DG Other reserves | 6 111 601.00 | 5 738 601.00 | | 6 111 601.00 |
DH Retained earnings | 210.00 | 312.00 | | 210.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 688 173.00 | 841 349.00 | | 688 173.00 |
DL TOTAL (I) | 7 138 319.00 | 6 918 596.00 | | 7 138 319.00 |
DP Provisions for Risks | 128 848.00 | 62 075.00 | | 128 848.00 |
DQ Provisions for Expenses | 146 523.00 | 294 421.00 | | 146 523.00 |
DR TOTAL (IV) | 275 371.00 | 356 496.00 | | 275 371.00 |
DU Loans and Debts from Credit Institutions (3) | 6 690.00 | 7 592.00 | | 6 690.00 |
DW Advances and down payments received on current orders | 228 537.00 | 134 192.00 | | 228 537.00 |
DX Trade payables and related accounts | 417 215.00 | 225 475.00 | | 417 215.00 |
DY Tax and social security liabilities | 957 319.00 | 888 897.00 | | 957 319.00 |
EC TOTAL (IV) | 1 609 761.00 | 1 256 156.00 | | 1 609 761.00 |
EE Grand total (I to V) | 9 023 451.00 | 8 531 248.00 | | 9 023 451.00 |
EF Of which regulated reserve for long-term capital gains | 8 335.00 | 8 335.00 | | 8 335.00 |
EG Accrued income and payables due within one year | 1 381 224.00 | 1 121 964.00 | | 1 381 224.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 6 690.00 | 7 592.00 | | 6 690.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 5 199 522.00 | |
FG Production sold - services | | | 1 811 617.00 | |
FJ Net sales | | | 7 011 139.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 625 923.00 | |
FQ Other income | | | 729.00 | |
FR Total operating income (I) | | | 7 637 791.00 | |
FS Purchases of goods (including customs duties) | | | 3 609 373.00 | |
FT Inventory change (goods) | | | 31 783.00 | |
FU Purchases of raw materials and other supplies | | | 41 594.00 | |
FW Other purchases and external expenses | | | 885 896.00 | |
FX Taxes, duties, and similar payments | | | 87 732.00 | |
FY Salaries and Wages | | | 1 899 491.00 | |
FZ Social Security Contributions | | | 749 662.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 41 699.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 275 371.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 7 622 605.00 | |
GG - OPERATING RESULT (I - II) | | | 15 187.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 651 237.00 | |
GK Income from other securities and fixed asset receivables | | | 7 825.00 | |
GN Positive exchange differences | | | 37 305.00 | |
GO Net income from sales of marketable securities | | | 10 840.00 | |
GP Total financial income (V) | | | 707 207.00 | |
GS Negative differences of foreign exchange | | | -137.00 | |
GU Total financial expenses (VI) | | | -137.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 707 344.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 722 531.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 269 427.00 | 252 186.00 | | 269 427.00 |
HB Exceptional income from capital transactions | 1 400.00 | 3 700.00 | | 1 400.00 |
HD Total exceptional income (VII) | 1 400.00 | 3 700.00 | | 1 400.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 400.00 | 3 700.00 | | 1 400.00 |
HK Income tax | 35 758.00 | 26 919.00 | | 35 758.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 346 398.00 | 6 944 992.00 | | 8 346 398.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 658 226.00 | 6 103 643.00 | | 7 658 226.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 688 173.00 | 841 349.00 | | 688 173.00 |
| |
| 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 | 1 568 416.00 | | 19 384.00 | 1 568 416.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 269.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 269.00 | 1 071 791.00 | |
I4 DECREASES Grand Total | | 32 139.00 | 1 555 661.00 | |
IO DECREASES Total including other intangible assets | | 2 284.00 | 9 434.00 | |
IY DECREASES Total Tangible Fixed Assets | | 29 586.00 | 474 437.00 | |
KD ACQUISITIONS Total including other intangible assets | 11 718.00 | | | 11 718.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 484 638.00 | | 19 384.00 | 484 638.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 072 059.00 | | | 1 072 059.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 380 001.00 | 41 699.00 | 31 870.00 | 380 001.00 |
PE DEPRECIATION Total including other intangible assets | 11 384.00 | 334.00 | 2 284.00 | 11 384.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 368 617.00 | 41 365.00 | 29 586.00 | 368 617.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4E Provisions for guarantees given to customers | | | | |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 356 496.00 | 275 371.00 | 356 496.00 | 356 496.00 |
6T Receivables | 30 158.00 | | | 30 158.00 |
7B Total provisions for depreciation | 30 158.00 | | | 30 158.00 |
7C Grand total | 386 654.00 | 275 371.00 | 356 496.00 | 386 654.00 |
UE of which provisions and reversals: - Operating | | 275 371.00 | 356 496.00 | |
| |
| 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 | 417 215.00 | 417 215.00 | | 417 215.00 |
8C Staff and Related Accounts | 795 540.00 | 795 540.00 | | 795 540.00 |
8D Social Security and Other Social Organizations | 103 847.00 | 103 847.00 | | 103 847.00 |
UP Loans | 350 000.00 | 350 000.00 | | 350 000.00 |
UT Other financial assets | 15 510.00 | 15 510.00 | | 15 510.00 |
UX Other trade receivables | 578 994.00 | | | 578 994.00 |
UY Staff and related accounts | 12 324.00 | | | 12 324.00 |
VA Doubtful or disputed receivables | 30 610.00 | | | 30 610.00 |
VB VAT | 52 920.00 | | | 52 920.00 |
VH Loans with a maturity of more than one year at origin | 6 690.00 | 6 690.00 | | 6 690.00 |
VM Income taxes | 56 642.00 | | | 56 642.00 |
VQ Other Taxes, Duties, and Similar Debts | 57 932.00 | 57 932.00 | | 57 932.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 097 001.00 | 1 097 001.00 | | 1 097 001.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 381 224.00 | 1 381 224.00 | | 1 381 224.00 |
