| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 49 907.00 | 37 756.00 | 12 151.00 | 49 907.00 |
AH Goodwill | 952 282.00 | | 952 282.00 | 952 282.00 |
BH Other financial assets | 34 692.00 | | 34 692.00 | 34 692.00 |
BJ TOTAL (I) | 1 076 902.00 | 37 756.00 | 1 039 146.00 | 1 076 902.00 |
BX Customers and related accounts | 7 907 104.00 | 108 973.00 | 7 798 131.00 | 7 907 104.00 |
BZ Other receivables | 6 601 457.00 | | 6 601 457.00 | 6 601 457.00 |
CD Marketable securities | 1 065.00 | | 1 065.00 | 1 065.00 |
CF Cash and cash equivalents | 2 638 794.00 | | 2 638 794.00 | 2 638 794.00 |
CH Prepaid expenses | 28 881.00 | | 28 881.00 | 28 881.00 |
CJ TOTAL (II) | 17 177 300.00 | 108 973.00 | 17 068 328.00 | 17 177 300.00 |
CO Grand total (0 to V) | 18 254 202.00 | 146 729.00 | 18 107 473.00 | 18 254 202.00 |
CU Other investments | 40 020.00 | | 40 020.00 | 40 020.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 386 206.00 | 386 206.00 | | 386 206.00 |
DB Share, merger, contribution premiums, etc. | 1 974 185.00 | 1 974 185.00 | | 1 974 185.00 |
DD Legal reserve (1) | 38 621.00 | 38 621.00 | | 38 621.00 |
DE Statutory or contractual reserves | 266 250.00 | 266 250.00 | | 266 250.00 |
DG Other reserves | 4 123 338.00 | 3 203 639.00 | | 4 123 338.00 |
DH Retained earnings | 387 916.00 | 387 916.00 | | 387 916.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 839 356.00 | 919 698.00 | | 839 356.00 |
DL TOTAL (I) | 8 015 872.00 | 7 176 516.00 | | 8 015 872.00 |
DU Loans and Debts from Credit Institutions (3) | 474 639.00 | 587 963.00 | | 474 639.00 |
DV Miscellaneous Loans and Financial Debts (4) | 461 592.00 | 116 283.00 | | 461 592.00 |
DX Trade payables and related accounts | 6 556 750.00 | 7 938 880.00 | | 6 556 750.00 |
DY Tax and social security liabilities | 2 420 114.00 | 1 499 757.00 | | 2 420 114.00 |
EA Other liabilities | 19 199.00 | 74 828.00 | | 19 199.00 |
EB Prepaid income (2) | 159 308.00 | 97 980.00 | | 159 308.00 |
EC TOTAL (IV) | 10 091 602.00 | 10 315 691.00 | | 10 091 602.00 |
EE Grand total (I to V) | 18 107 473.00 | 17 492 206.00 | | 18 107 473.00 |
EG Accrued income and payables due within one year | 9 731 484.00 | 9 841 423.00 | | 9 731 484.00 |
EI Including equity loans | 461 592.00 | | | 461 592.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 28 002 712.00 | 1 518 148.00 | 29 520 860.00 | 28 002 712.00 |
FJ Net sales | 28 002 712.00 | 1 518 148.00 | 29 520 860.00 | 28 002 712.00 |
FO Operating subsidies | | | 1 428.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 16 432.00 | |
FQ Other income | | | 378.00 | |
FR Total operating income (I) | | | 29 539 098.00 | |
FS Purchases of goods (including customs duties) | | | 2 792.00 | |
FW Other purchases and external expenses | | | 24 332 106.00 | |
FX Taxes, duties, and similar payments | | | 164 861.00 | |
FY Salaries and Wages | | | 3 108 822.00 | |
FZ Social Security Contributions | | | 717 745.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 380.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 45 292.00 | |
GE Other Expenses | | | 10 453.00 | |
GF Total Operating Expenses (II) | | | 28 386 451.00 | |
GG - OPERATING RESULT (I - II) | | | 1 152 646.00 | |
GL Other interest and similar income | | | 78 808.00 | |
GP Total financial income (V) | | | 78 808.00 | |
GR Interest and similar expenses | | | 4 043.00 | |
GU Total financial expenses (VI) | | | 4 043.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 74 765.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 227 412.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 22.00 | | |
HH Total exceptional expenses (VIII) | | 22.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -22.00 | | |
HJ Employee participation in company results | 46 487.00 | 38 199.00 | | 46 487.00 |
HK Income tax | 341 568.00 | 359 125.00 | | 341 568.00 |
HL TOTAL REVENUE (I + III + V + VII) | 29 617 905.00 | 25 232 295.00 | | 29 617 905.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 778 549.00 | 24 312 597.00 | | 28 778 549.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 839 356.00 | 919 698.00 | | 839 356.00 |
| |
| 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 | 1 062 469.00 | | 14 433.00 | 1 062 469.00 |
I3 DECREASES Total Financial Fixed Assets | | | 74 712.00 | |
I4 DECREASES Grand Total | | | 1 076 902.00 | |
IO DECREASES Total including other intangible assets | | | 1 002 190.00 | |
KD ACQUISITIONS Total including other intangible assets | 987 757.00 | | 14 433.00 | 987 757.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 74 712.00 | | | 74 712.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 33 376.00 | 4 380.00 | | 33 376.00 |
PE DEPRECIATION Total including other intangible assets | 33 376.00 | 4 380.00 | | 33 376.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 79 073.00 | 45 292.00 | 15 392.00 | 79 073.00 |
7B Total provisions for depreciation | 79 073.00 | 45 292.00 | 15 392.00 | 79 073.00 |
7C Grand total | 79 073.00 | 45 292.00 | 15 392.00 | 79 073.00 |
UE of which provisions and reversals: - Operating | | 45 292.00 | 15 392.00 | |
| |
| 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 | 6 556 750.00 | 6 556 750.00 | | 6 556 750.00 |
8D Social Security and Other Social Organizations | 2 420 114.00 | 2 420 114.00 | | 2 420 114.00 |
8K Other liabilities (including liabilities related to repo transactions) | 19 199.00 | 19 199.00 | | 19 199.00 |
8L Deferred income | 159 308.00 | 159 308.00 | | 159 308.00 |
UT Other financial assets | 34 692.00 | | 34 692.00 | 34 692.00 |
UX Other trade receivables | 7 907 104.00 | 7 907 104.00 | | 7 907 104.00 |
VH Loans with a maturity of more than one year at origin | 474 639.00 | 114 522.00 | 360 117.00 | 474 639.00 |
VI Group and Associates | 461 592.00 | 461 592.00 | | 461 592.00 |
VK Loans repaid during the year | 112 880.00 | | | 112 880.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 601 457.00 | 6 601 457.00 | | 6 601 457.00 |
VS Prepaid expenses | 28 881.00 | 28 881.00 | | 28 881.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 572 133.00 | 14 537 441.00 | 34 692.00 | 14 572 133.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 091 602.00 | 9 731 484.00 | 360 117.00 | 10 091 602.00 |
