| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 13 004.00 | 3 920.00 | 9 085.00 | 13 004.00 |
AH Goodwill | 1 930 462.00 | | 1 930 462.00 | 1 930 462.00 |
AJ Other Intangible Assets | 1 050.00 | 1 050.00 | | 1 050.00 |
AR Technical installations, industrial equipment and tools | 54 002.00 | 47 600.00 | 6 403.00 | 54 002.00 |
AT Other tangible assets | 695 278.00 | 657 772.00 | 37 506.00 | 695 278.00 |
BH Other financial assets | 457.00 | | 457.00 | 457.00 |
BJ TOTAL (I) | 2 715 725.00 | 710 342.00 | 2 005 383.00 | 2 715 725.00 |
BT Goods | 610 498.00 | | 610 498.00 | 610 498.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 124 460.00 | | 124 460.00 | 124 460.00 |
BZ Other receivables | 280 376.00 | | 280 376.00 | 280 376.00 |
CF Cash and cash equivalents | 359 332.00 | | 359 332.00 | 359 332.00 |
CH Prepaid expenses | 48 948.00 | | 48 948.00 | 48 948.00 |
CJ TOTAL (II) | 1 423 613.00 | | 1 423 613.00 | 1 423 613.00 |
CO Grand total (0 to V) | 4 139 337.00 | 710 342.00 | 3 428 996.00 | 4 139 337.00 |
CP Shares due in less than one year | 457.00 | | | 457.00 |
CU Other investments | 21 470.00 | | 21 470.00 | 21 470.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 002 600.00 | 2 002 600.00 | | 2 002 600.00 |
DD Legal reserve (1) | 31 498.00 | 10 770.00 | | 31 498.00 |
DG Other reserves | 4 482.00 | 4 376.00 | | 4 482.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 372 378.00 | 414 545.00 | | 372 378.00 |
DL TOTAL (I) | 2 410 958.00 | 2 432 291.00 | | 2 410 958.00 |
DU Loans and Debts from Credit Institutions (3) | 217 617.00 | 268 292.00 | | 217 617.00 |
DV Miscellaneous Loans and Financial Debts (4) | 59 426.00 | 22 287.00 | | 59 426.00 |
DX Trade payables and related accounts | 489 512.00 | 539 644.00 | | 489 512.00 |
DY Tax and social security liabilities | 248 110.00 | 254 467.00 | | 248 110.00 |
EA Other liabilities | 2 684.00 | 6 507.00 | | 2 684.00 |
EB Prepaid income (2) | 690.00 | | | 690.00 |
EC TOTAL (IV) | 1 018 038.00 | 1 091 196.00 | | 1 018 038.00 |
EE Grand total (I to V) | 3 428 996.00 | 3 523 487.00 | | 3 428 996.00 |
EG Accrued income and payables due within one year | 1 018 038.00 | 873 658.00 | | 1 018 038.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 590.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 5 978 633.00 | | 5 978 633.00 | 5 978 633.00 |
FG Production sold - services | 162 217.00 | | 162 217.00 | 162 217.00 |
FJ Net sales | 6 140 850.00 | | 6 140 850.00 | 6 140 850.00 |
FO Operating subsidies | | | 1 167.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 300.00 | |
FQ Other income | | | 598.00 | |
FR Total operating income (I) | | | 6 152 915.00 | |
FS Purchases of goods (including customs duties) | | | 4 191 319.00 | |
FT Inventory change (goods) | | | 34 532.00 | |
FU Purchases of raw materials and other supplies | | | 10 901.00 | |
FW Other purchases and external expenses | | | 249 299.00 | |
FX Taxes, duties, and similar payments | | | 46 366.00 | |
FY Salaries and Wages | | | 764 967.00 | |
FZ Social Security Contributions | | | 295 191.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 55 310.00 | |
GE Other Expenses | | | 281.00 | |
GF Total Operating Expenses (II) | | | 5 648 166.00 | |
GG - OPERATING RESULT (I - II) | | | 504 749.00 | |
GH Attributed profit or transferred loss (III) | | | 311.00 | |
GL Other interest and similar income | | | 1 640.00 | |
GP Total financial income (V) | | | 1 640.00 | |
GR Interest and similar expenses | | | 2 037.00 | |
GU Total financial expenses (VI) | | | 2 037.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -397.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 504 663.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 10 300.00 | 30 304.00 | | 10 300.00 |
A2 TOTAL ASSETS | 47 092.00 | 47 075.00 | | 47 092.00 |
HE Exceptional expenses on management operations | 6 298.00 | 15 910.00 | | 6 298.00 |
HH Total exceptional expenses (VIII) | 6 298.00 | 15 910.00 | | 6 298.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 298.00 | -15 910.00 | | -6 298.00 |
HK Income tax | 125 986.00 | 169 459.00 | | 125 986.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 154 866.00 | 6 268 999.00 | | 6 154 866.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 782 487.00 | 5 854 454.00 | | 5 782 487.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 372 378.00 | 414 545.00 | | 372 378.00 |
| |
| 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 | 2 704 268.00 | | 11 457.00 | 2 704 268.00 |
I3 DECREASES Total Financial Fixed Assets | | | 21 927.00 | |
I4 DECREASES Grand Total | | | 2 715 725.00 | |
IO DECREASES Total including other intangible assets | | | 1 944 517.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 749 281.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 944 517.00 | | | 1 944 517.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 737 824.00 | | 11 457.00 | 737 824.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 21 927.00 | | | 21 927.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 655 031.00 | 55 310.00 | | 655 031.00 |
PE DEPRECIATION Total including other intangible assets | 4 740.00 | 230.00 | | 4 740.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 650 291.00 | 55 080.00 | | 650 291.00 |
| |
| 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 | 489 512.00 | 489 512.00 | | 489 512.00 |
8C Staff and Related Accounts | 114 179.00 | 114 179.00 | | 114 179.00 |
8D Social Security and Other Social Organizations | 88 102.00 | 88 102.00 | | 88 102.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 684.00 | 2 684.00 | | 2 684.00 |
8L Deferred income | 690.00 | 690.00 | | 690.00 |
UT Other financial assets | 457.00 | 457.00 | | 457.00 |
UX Other trade receivables | 124 460.00 | 124 460.00 | | 124 460.00 |
VB VAT | 13 808.00 | 13 808.00 | | 13 808.00 |
VC Group and associates | 149 192.00 | 149 192.00 | | 149 192.00 |
VH Loans with a maturity of more than one year at origin | 217 617.00 | 217 617.00 | | 217 617.00 |
VI Group and Associates | 59 426.00 | 59 426.00 | | 59 426.00 |
VK Loans repaid during the year | 50 067.00 | | | 50 067.00 |
VM Income taxes | 55 330.00 | 55 330.00 | | 55 330.00 |
VQ Other Taxes, Duties, and Similar Debts | 18 295.00 | 18 295.00 | | 18 295.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 62 046.00 | 62 046.00 | | 62 046.00 |
VS Prepaid expenses | 48 948.00 | 48 948.00 | | 48 948.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 454 241.00 | 454 241.00 | | 454 241.00 |
VW VAT | 27 533.00 | 27 533.00 | | 27 533.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 018 038.00 | 1 018 038.00 | | 1 018 038.00 |
