| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 598.00 | 598.00 | | 598.00 |
AH Goodwill | 159 797.00 | | 159 797.00 | 159 797.00 |
AR Technical installations, industrial equipment and tools | 25 271.00 | 12 920.00 | 12 352.00 | 25 271.00 |
AT Other tangible assets | 494 520.00 | 462 531.00 | 31 989.00 | 494 520.00 |
BJ TOTAL (I) | 680 187.00 | 476 049.00 | 204 138.00 | 680 187.00 |
BV Advances and down payments on orders | 1 728.00 | | 1 728.00 | 1 728.00 |
BZ Other receivables | 16 927.00 | | 16 927.00 | 16 927.00 |
CF Cash and cash equivalents | 25 085.00 | | 25 085.00 | 25 085.00 |
CH Prepaid expenses | 30 422.00 | | 30 422.00 | 30 422.00 |
CJ TOTAL (II) | 74 162.00 | | 74 162.00 | 74 162.00 |
CO Grand total (0 to V) | 754 349.00 | 476 049.00 | 278 300.00 | 754 349.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 33 050.00 | 33 050.00 | | 33 050.00 |
DB Share, merger, contribution premiums, etc. | 1.00 | | | 1.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 81 873.00 | 79 386.00 | | 81 873.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 51 703.00 | 2 486.00 | | 51 703.00 |
DJ Investment subsidies | 1.00 | | | 1.00 |
DL TOTAL (I) | 171 626.00 | 119 923.00 | | 171 626.00 |
DU Loans and Debts from Credit Institutions (3) | 41 604.00 | 104 504.00 | | 41 604.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23.00 | 23.00 | | 23.00 |
DX Trade payables and related accounts | 43 328.00 | 55 655.00 | | 43 328.00 |
DY Tax and social security liabilities | 21 719.00 | 23 728.00 | | 21 719.00 |
EC TOTAL (IV) | 106 674.00 | 183 909.00 | | 106 674.00 |
EE Grand total (I to V) | 278 300.00 | 303 832.00 | | 278 300.00 |
EG Accrued income and payables due within one year | 104 321.00 | 142 411.00 | | 104 321.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 105.00 | 96.00 | | 105.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 687 331.00 | | 687 331.00 | 687 331.00 |
FJ Net sales | 687 331.00 | | 687 331.00 | 687 331.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 250.00 | |
FR Total operating income (I) | | | 687 582.00 | |
FU Purchases of raw materials and other supplies | | | 141 363.00 | |
FW Other purchases and external expenses | | | 126 921.00 | |
FX Taxes, duties, and similar payments | | | 12 540.00 | |
FY Salaries and Wages | | | 213 740.00 | |
FZ Social Security Contributions | | | 73 863.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 53 696.00 | |
GB Operating Expenses - Provisions | | | | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 622 130.00 | |
GG - OPERATING RESULT (I - II) | | | 65 452.00 | |
GL Other interest and similar income | | | 252.00 | |
GP Total financial income (V) | | | 252.00 | |
GR Interest and similar expenses | | | 3 280.00 | |
GU Total financial expenses (VI) | | | 3 280.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 028.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 62 424.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 122.00 | 2.00 | | 122.00 |
HD Total exceptional income (VII) | 122.00 | 2.00 | | 122.00 |
HE Exceptional expenses on management operations | 229.00 | 39.00 | | 229.00 |
HH Total exceptional expenses (VIII) | 229.00 | 39.00 | | 229.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -106.00 | -37.00 | | -106.00 |
HK Income tax | 10 614.00 | 1.00 | | 10 614.00 |
HL TOTAL REVENUE (I + III + V + VII) | 687 957.00 | 614 602.00 | | 687 957.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 636 253.00 | 612 116.00 | | 636 253.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 51 703.00 | 2 486.00 | | 51 703.00 |
HP References: Equipment leasing | 4 952.00 | 4 952.00 | | 4 952.00 |
| |
| 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 | 677 729.00 | | 6 879.00 | 677 729.00 |
I4 DECREASES Grand Total | | 4 421.00 | 680 187.00 | |
IO DECREASES Total including other intangible assets | | | 160 395.00 | |
IY DECREASES Total Tangible Fixed Assets | | 4 421.00 | 519 791.00 | |
KD ACQUISITIONS Total including other intangible assets | 160 395.00 | | | 160 395.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 517 334.00 | | 6 879.00 | 517 334.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 426 774.00 | 53 695.00 | 4 421.00 | 426 774.00 |
PE DEPRECIATION Total including other intangible assets | 598.00 | | | 598.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 426 176.00 | 53 695.00 | 4 421.00 | 426 176.00 |
| |
| 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 | 43 328.00 | 43 328.00 | | 43 328.00 |
8K Other liabilities (including liabilities related to repo transactions) | 23.00 | 23.00 | | 23.00 |
VG Loans with a maturity of up to one year at origin | 105.00 | 105.00 | | 105.00 |
VH Loans with a maturity of more than one year at origin | 41 499.00 | 39 146.00 | 2 353.00 | 41 499.00 |
VK Loans repaid during the year | 62 909.00 | | | 62 909.00 |
VP Miscellaneous | 16 927.00 | 16 927.00 | | 16 927.00 |
VQ Other Taxes, Duties, and Similar Debts | 21 719.00 | 21 719.00 | | 21 719.00 |
VS Prepaid expenses | 30 422.00 | 30 422.00 | | 30 422.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 47 350.00 | 47 350.00 | | 47 350.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 106 674.00 | 104 321.00 | 2 353.00 | 106 674.00 |
