| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 955.00 | 2 955.00 | | 2 955.00 |
AF Concessions, Patents and Similar Rights | 231.00 | 231.00 | | 231.00 |
AH Goodwill | 90 784.00 | | 90 784.00 | 90 784.00 |
AP Buildings | 171 158.00 | 137 660.00 | 33 497.00 | 171 158.00 |
AR Technical installations, industrial equipment and tools | 4 860.00 | 2 020.00 | 2 841.00 | 4 860.00 |
AT Other tangible assets | 94 286.00 | 82 690.00 | 11 597.00 | 94 286.00 |
BD Other fixed assets | 22 698.00 | | 22 698.00 | 22 698.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 387 001.00 | 225 554.00 | 161 447.00 | 387 001.00 |
BL Raw materials, supplies | 28.00 | | 28.00 | 28.00 |
BT Goods | 221 812.00 | | 221 812.00 | 221 812.00 |
BX Customers and related accounts | 88 775.00 | | 88 775.00 | 88 775.00 |
BZ Other receivables | 22 439.00 | | 22 439.00 | 22 439.00 |
CD Marketable securities | 76 688.00 | | 76 688.00 | 76 688.00 |
CF Cash and cash equivalents | 118 306.00 | | 118 306.00 | 118 306.00 |
CH Prepaid expenses | 11 191.00 | | 11 191.00 | 11 191.00 |
CJ TOTAL (II) | 539 241.00 | | 539 241.00 | 539 241.00 |
CO Grand total (0 to V) | 926 242.00 | 225 554.00 | 700 687.00 | 926 242.00 |
CP Shares due in less than one year | 30.00 | | | 30.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 184.00 | 9 184.00 | | 9 184.00 |
DB Share, merger, contribution premiums, etc. | 32 100.00 | 32 100.00 | | 32 100.00 |
DD Legal reserve (1) | 880.00 | 880.00 | | 880.00 |
DF Regulated reserves (1) | 1.00 | 1.00 | | 1.00 |
DG Other reserves | 339 268.00 | 384 301.00 | | 339 268.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 51 815.00 | 54 843.00 | | 51 815.00 |
DL TOTAL (I) | 433 248.00 | 481 309.00 | | 433 248.00 |
DU Loans and Debts from Credit Institutions (3) | | 20.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 98 475.00 | 57 916.00 | | 98 475.00 |
DX Trade payables and related accounts | 77 258.00 | 61 049.00 | | 77 258.00 |
DY Tax and social security liabilities | 84 427.00 | 82 581.00 | | 84 427.00 |
EA Other liabilities | 7 279.00 | 7 605.00 | | 7 279.00 |
EC TOTAL (IV) | 267 440.00 | 209 170.00 | | 267 440.00 |
EE Grand total (I to V) | 700 687.00 | 690 478.00 | | 700 687.00 |
EF Of which regulated reserve for long-term capital gains | 1.00 | 1.00 | | 1.00 |
EG Accrued income and payables due within one year | 267 440.00 | 209 170.00 | | 267 440.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 070 231.00 | | 1 070 231.00 | 1 070 231.00 |
FG Production sold - services | 187 754.00 | | 187 754.00 | 187 754.00 |
FJ Net sales | 1 257 985.00 | | 1 257 985.00 | 1 257 985.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 20 925.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 1 278 912.00 | |
FS Purchases of goods (including customs duties) | | | 591 604.00 | |
FT Inventory change (goods) | | | 22 085.00 | |
FU Purchases of raw materials and other supplies | | | 4 572.00 | |
FV Inventory change (raw materials and supplies) | | | 47.00 | |
FW Other purchases and external expenses | | | 139 416.00 | |
FX Taxes, duties, and similar payments | | | 12 152.00 | |
FY Salaries and Wages | | | 357 029.00 | |
FZ Social Security Contributions | | | 90 503.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 473.00 | |
GE Other Expenses | | | 241.00 | |
GF Total Operating Expenses (II) | | | 1 228 122.00 | |
GG - OPERATING RESULT (I - II) | | | 50 790.00 | |
GK Income from other securities and fixed asset receivables | | | 358.00 | |
GL Other interest and similar income | | | 7 692.00 | |
GP Total financial income (V) | | | 8 050.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 050.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 58 840.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 20 925.00 | 13 454.00 | | 20 925.00 |
A4 Equity method investments | 233.00 | 231.00 | | 233.00 |
HC Reversals of provisions and transfers of expenses | | 888.00 | | |
HD Total exceptional income (VII) | | 888.00 | | |
HE Exceptional expenses on management operations | 2 515.00 | 1 069.00 | | 2 515.00 |
HH Total exceptional expenses (VIII) | 2 515.00 | 1 069.00 | | 2 515.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 515.00 | -181.00 | | -2 515.00 |
HK Income tax | 4 510.00 | 3 727.00 | | 4 510.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 286 963.00 | 1 334 632.00 | | 1 286 963.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 235 148.00 | 1 279 789.00 | | 1 235 148.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 51 815.00 | 54 843.00 | | 51 815.00 |
| |
| 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 | 375 358.00 | | 11 643.00 | 375 358.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 955.00 | | | 2 955.00 |
I3 DECREASES Total Financial Fixed Assets | | | 22 728.00 | |
I4 DECREASES Grand Total | | | 387 001.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 955.00 | |
IO DECREASES Total including other intangible assets | | | 91 014.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 270 304.00 | |
KD ACQUISITIONS Total including other intangible assets | 91 014.00 | | | 91 014.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 268 704.00 | | 1 600.00 | 268 704.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 685.00 | | 10 043.00 | 12 685.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 215 082.00 | 10 473.00 | | 215 082.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 955.00 | | | 2 955.00 |
PE DEPRECIATION Total including other intangible assets | 231.00 | | | 231.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 211 897.00 | 10 473.00 | | 211 897.00 |
| |
| 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 | 77 258.00 | 77 258.00 | | 77 258.00 |
8C Staff and Related Accounts | 32 775.00 | 32 775.00 | | 32 775.00 |
8D Social Security and Other Social Organizations | 22 689.00 | 22 689.00 | | 22 689.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 279.00 | 7 279.00 | | 7 279.00 |
UT Other financial assets | 30.00 | 30.00 | | 30.00 |
UX Other trade receivables | 88 775.00 | 88 775.00 | | 88 775.00 |
UY Staff and related accounts | 43.00 | 43.00 | | 43.00 |
VB VAT | 312.00 | 312.00 | | 312.00 |
VI Group and Associates | 98 475.00 | 98 475.00 | | 98 475.00 |
VM Income taxes | 14 366.00 | 14 366.00 | | 14 366.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 142.00 | 6 142.00 | | 6 142.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 718.00 | 7 718.00 | | 7 718.00 |
VS Prepaid expenses | 11 191.00 | 11 191.00 | | 11 191.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 122 436.00 | 122 436.00 | | 122 436.00 |
VW VAT | 22 822.00 | 22 822.00 | | 22 822.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 267 440.00 | 267 440.00 | | 267 440.00 |
