| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 92 686.00 | 92 686.00 | | 92 686.00 |
AH Goodwill | 2 680 804.00 | | 2 680 804.00 | 2 680 804.00 |
AT Other tangible assets | 607 099.00 | 563 158.00 | 43 941.00 | 607 099.00 |
BB Receivables related to investments | 10 500.00 | 10 500.00 | | 10 500.00 |
BH Other financial assets | 445 895.00 | | 445 895.00 | 445 895.00 |
BJ TOTAL (I) | 3 838 484.00 | 667 844.00 | 3 170 640.00 | 3 838 484.00 |
BV Advances and down payments on orders | 4 434.00 | | 4 434.00 | 4 434.00 |
BX Customers and related accounts | 288 471.00 | | 288 471.00 | 288 471.00 |
BZ Other receivables | 7 561 422.00 | | 7 561 422.00 | 7 561 422.00 |
CF Cash and cash equivalents | 50 714.00 | | 50 714.00 | 50 714.00 |
CH Prepaid expenses | 50 813.00 | | 50 813.00 | 50 813.00 |
CJ TOTAL (II) | 7 955 855.00 | | 7 955 855.00 | 7 955 855.00 |
CO Grand total (0 to V) | 11 794 339.00 | 667 844.00 | 11 126 495.00 | 11 794 339.00 |
CP Shares due in less than one year | 456 395.00 | | | 456 395.00 |
CU Other investments | 1 500.00 | 1 500.00 | | 1 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 457 602.00 | 1 457 602.00 | | 1 457 602.00 |
DD Legal reserve (1) | 19 255.00 | 13 714.00 | | 19 255.00 |
DG Other reserves | 706 389.00 | 601 108.00 | | 706 389.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 118 413.00 | 110 822.00 | | 118 413.00 |
DL TOTAL (I) | 2 301 659.00 | 2 183 246.00 | | 2 301 659.00 |
DP Provisions for Risks | 5 000.00 | 5 000.00 | | 5 000.00 |
DR TOTAL (IV) | 5 000.00 | 5 000.00 | | 5 000.00 |
DU Loans and Debts from Credit Institutions (3) | 158 398.00 | 191 145.00 | | 158 398.00 |
DV Miscellaneous Loans and Financial Debts (4) | 260 688.00 | 408 485.00 | | 260 688.00 |
DX Trade payables and related accounts | 72 143.00 | 81 114.00 | | 72 143.00 |
DY Tax and social security liabilities | 220 631.00 | 221 799.00 | | 220 631.00 |
DZ Fixed asset liabilities and related accounts | 10 000.00 | | | 10 000.00 |
EA Other liabilities | 8 097 977.00 | 8 815 846.00 | | 8 097 977.00 |
EC TOTAL (IV) | 8 819 836.00 | 9 718 388.00 | | 8 819 836.00 |
EE Grand total (I to V) | 11 126 495.00 | 11 906 634.00 | | 11 126 495.00 |
EG Accrued income and payables due within one year | 8 635 027.00 | 9 560 222.00 | | 8 635 027.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 3.00 | | | 3.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 962 442.00 | | 1 962 442.00 | 1 962 442.00 |
FJ Net sales | 1 962 442.00 | | 1 962 442.00 | 1 962 442.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 36 247.00 | |
FQ Other income | | | 25.00 | |
FR Total operating income (I) | | | 1 998 714.00 | |
FW Other purchases and external expenses | | | 550 658.00 | |
FX Taxes, duties, and similar payments | | | 34 006.00 | |
FY Salaries and Wages | | | 898 762.00 | |
FZ Social Security Contributions | | | 345 302.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 22 117.00 | |
GE Other Expenses | | | 1 970.00 | |
GF Total Operating Expenses (II) | | | 1 852 814.00 | |
GG - OPERATING RESULT (I - II) | | | 145 900.00 | |
GL Other interest and similar income | | | 9 694.00 | |
GP Total financial income (V) | | | 9 694.00 | |
GR Interest and similar expenses | | | 2 107.00 | |
GU Total financial expenses (VI) | | | 2 107.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 587.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 153 486.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 36 247.00 | 27 258.00 | | 36 247.00 |
A4 Equity method investments | 41.00 | 40.00 | | 41.00 |
HA Exceptional income from management transactions | 2 795.00 | 855.00 | | 2 795.00 |
HB Exceptional income from capital transactions | 1 763.00 | 10 000.00 | | 1 763.00 |
HD Total exceptional income (VII) | 4 559.00 | 10 855.00 | | 4 559.00 |
HE Exceptional expenses on management operations | 14 683.00 | 1 592.00 | | 14 683.00 |
HF Exceptional expenses on capital transactions | 28.00 | 9 528.00 | | 28.00 |
HH Total exceptional expenses (VIII) | 14 711.00 | 11 120.00 | | 14 711.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10 152.00 | -265.00 | | -10 152.00 |
HK Income tax | 24 921.00 | 12 574.00 | | 24 921.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 012 967.00 | 1 998 710.00 | | 2 012 967.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 894 554.00 | 1 887 888.00 | | 1 894 554.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 118 413.00 | 110 822.00 | | 118 413.00 |
HP References: Equipment leasing | 2 861.00 | 4 292.00 | | 2 861.00 |
| |
| 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 | 3 371 519.00 | | 470 456.00 | 3 371 519.00 |
I3 DECREASES Total Financial Fixed Assets | | | 457 895.00 | |
I4 DECREASES Grand Total | | 3 491.00 | 3 838 484.00 | |
IO DECREASES Total including other intangible assets | | | 2 773 490.00 | |
IY DECREASES Total Tangible Fixed Assets | | 3 491.00 | 607 099.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 773 490.00 | | | 2 773 490.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 585 334.00 | | 25 256.00 | 585 334.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 695.00 | | 445 200.00 | 12 695.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 637 190.00 | 22 117.00 | 3 463.00 | 637 190.00 |
PE DEPRECIATION Total including other intangible assets | 90 915.00 | 1 771.00 | | 90 915.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 546 275.00 | 20 346.00 | 3 463.00 | 546 275.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 10 500.00 | | | 10 500.00 |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 5 000.00 | | | 5 000.00 |
7B Total provisions for depreciation | 12 000.00 | | | 12 000.00 |
7C Grand total | 17 000.00 | | | 17 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 118 392.00 | 59 196.00 | 59 196.00 | 118 392.00 |
8B Suppliers and Related Accounts | 72 143.00 | 72 143.00 | | 72 143.00 |
8C Staff and Related Accounts | 79 495.00 | 79 495.00 | | 79 495.00 |
8D Social Security and Other Social Organizations | 86 996.00 | 86 996.00 | | 86 996.00 |
8J Fixed Asset Liabilities and Related Accounts | 10 000.00 | 10 000.00 | | 10 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 097 977.00 | 8 097 977.00 | | 8 097 977.00 |
UL Receivables related to investments | 10 500.00 | 10 500.00 | | 10 500.00 |
UT Other financial assets | 445 895.00 | 445 895.00 | | 445 895.00 |
UX Other trade receivables | 288 471.00 | 288 471.00 | | 288 471.00 |
UZ Social Security, other social security organizations | 11 952.00 | 11 952.00 | | 11 952.00 |
VB VAT | 7 002.00 | 7 002.00 | | 7 002.00 |
VG Loans with a maturity of up to one year at origin | 231.00 | 231.00 | | 231.00 |
VH Loans with a maturity of more than one year at origin | 158 167.00 | 32 553.00 | 125 613.00 | 158 167.00 |
VI Group and Associates | 142 296.00 | 142 296.00 | | 142 296.00 |
VK Loans repaid during the year | 32 165.00 | | | 32 165.00 |
VM Income taxes | 30 645.00 | 30 645.00 | | 30 645.00 |
VQ Other Taxes, Duties, and Similar Debts | 23 567.00 | 23 567.00 | | 23 567.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 511 823.00 | 7 511 823.00 | | 7 511 823.00 |
VS Prepaid expenses | 50 813.00 | 50 813.00 | | 50 813.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 357 102.00 | 8 357 102.00 | | 8 357 102.00 |
VW VAT | 30 573.00 | 30 573.00 | | 30 573.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 819 836.00 | 8 635 027.00 | 184 809.00 | 8 819 836.00 |
