| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 13 255.00 | 12 802.00 | 453.00 | 13 255.00 |
AH Goodwill | 620 281.00 | | 620 281.00 | 620 281.00 |
AP Buildings | 11 200.00 | 11 200.00 | | 11 200.00 |
AR Technical installations, industrial equipment and tools | 2 880.00 | 2 880.00 | | 2 880.00 |
AT Other tangible assets | 66 915.00 | 39 119.00 | 27 796.00 | 66 915.00 |
BH Other financial assets | 61.00 | | 61.00 | 61.00 |
BJ TOTAL (I) | 724 491.00 | 66 001.00 | 658 490.00 | 724 491.00 |
BV Advances and down payments on orders | 6 411.00 | | 6 411.00 | 6 411.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 4 117.00 | | 4 117.00 | 4 117.00 |
CF Cash and cash equivalents | 3 332 950.00 | | 3 332 950.00 | 3 332 950.00 |
CH Prepaid expenses | 12 277.00 | | 12 277.00 | 12 277.00 |
CJ TOTAL (II) | 3 355 756.00 | | 3 355 756.00 | 3 355 756.00 |
CO Grand total (0 to V) | 4 080 247.00 | 66 001.00 | 4 014 246.00 | 4 080 247.00 |
CU Other investments | 9 900.00 | | 9 900.00 | 9 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 335 906.00 | 261 223.00 | | 335 906.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 72 898.00 | 74 683.00 | | 72 898.00 |
DL TOTAL (I) | 419 803.00 | 346 906.00 | | 419 803.00 |
DU Loans and Debts from Credit Institutions (3) | 53 160.00 | 78 454.00 | | 53 160.00 |
DV Miscellaneous Loans and Financial Debts (4) | 296 031.00 | 313 545.00 | | 296 031.00 |
DX Trade payables and related accounts | 22 537.00 | 25 496.00 | | 22 537.00 |
DY Tax and social security liabilities | 74 709.00 | 80 946.00 | | 74 709.00 |
DZ Fixed asset liabilities and related accounts | | 1 570.00 | | |
EA Other liabilities | 3 148 006.00 | 2 610 447.00 | | 3 148 006.00 |
EC TOTAL (IV) | 3 594 443.00 | 3 110 457.00 | | 3 594 443.00 |
EE Grand total (I to V) | 4 014 246.00 | 3 457 363.00 | | 4 014 246.00 |
EG Accrued income and payables due within one year | 3 567 877.00 | 3 057 969.00 | | 3 567 877.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 634.00 | 620.00 | | 634.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 898 092.00 | | 898 092.00 | 898 092.00 |
FJ Net sales | 898 092.00 | | 898 092.00 | 898 092.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 195.00 | |
FQ Other income | | | 33.00 | |
FR Total operating income (I) | | | 898 320.00 | |
FW Other purchases and external expenses | | | 261 437.00 | |
FX Taxes, duties, and similar payments | | | 19 276.00 | |
FY Salaries and Wages | | | 443 338.00 | |
FZ Social Security Contributions | | | 81 970.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 392.00 | |
GE Other Expenses | | | 48.00 | |
GF Total Operating Expenses (II) | | | 809 461.00 | |
GG - OPERATING RESULT (I - II) | | | 88 859.00 | |
GL Other interest and similar income | | | 59.00 | |
GP Total financial income (V) | | | 59.00 | |
GR Interest and similar expenses | | | 1 611.00 | |
GU Total financial expenses (VI) | | | 1 611.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 552.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 87 307.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 195.00 | 560.00 | | 195.00 |
A4 Equity method investments | 44.00 | 37.00 | | 44.00 |
HA Exceptional income from management transactions | 3 570.00 | 2 445.00 | | 3 570.00 |
HB Exceptional income from capital transactions | 2 000.00 | 1 237.00 | | 2 000.00 |
HD Total exceptional income (VII) | 5 570.00 | 3 682.00 | | 5 570.00 |
HE Exceptional expenses on management operations | | 917.00 | | |
HF Exceptional expenses on capital transactions | | 1 258.00 | | |
HH Total exceptional expenses (VIII) | | 2 175.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 570.00 | 1 507.00 | | 5 570.00 |
HK Income tax | 19 979.00 | 15 947.00 | | 19 979.00 |
HL TOTAL REVENUE (I + III + V + VII) | 903 949.00 | 894 218.00 | | 903 949.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 831 051.00 | 819 535.00 | | 831 051.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 72 898.00 | 74 683.00 | | 72 898.00 |
HP References: Equipment leasing | 5 656.00 | 5 656.00 | | 5 656.00 |
| |
| 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 | 711 883.00 | | 19 331.00 | 711 883.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 961.00 | |
I4 DECREASES Grand Total | | 6 723.00 | 724 491.00 | |
IO DECREASES Total including other intangible assets | | | 633 536.00 | |
IY DECREASES Total Tangible Fixed Assets | | 6 723.00 | 80 995.00 | |
KD ACQUISITIONS Total including other intangible assets | 633 036.00 | | 500.00 | 633 036.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 68 887.00 | | 18 831.00 | 68 887.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 961.00 | | | 9 961.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 69 332.00 | 3 392.00 | 6 723.00 | 69 332.00 |
PE DEPRECIATION Total including other intangible assets | 12 755.00 | 47.00 | | 12 755.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 56 577.00 | 3 344.00 | 6 723.00 | 56 577.00 |
| |
| 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 | 22 537.00 | 22 537.00 | | 22 537.00 |
8C Staff and Related Accounts | 21 136.00 | 21 136.00 | | 21 136.00 |
8D Social Security and Other Social Organizations | 27 159.00 | 27 159.00 | | 27 159.00 |
8E Income Taxes | 3 871.00 | 3 871.00 | | 3 871.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 148 006.00 | 3 148 006.00 | | 3 148 006.00 |
UT Other financial assets | 61.00 | | 61.00 | 61.00 |
VB VAT | 2 868.00 | 2 868.00 | | 2 868.00 |
VG Loans with a maturity of up to one year at origin | 634.00 | 634.00 | | 634.00 |
VH Loans with a maturity of more than one year at origin | 52 526.00 | 25 961.00 | 26 565.00 | 52 526.00 |
VI Group and Associates | 296 031.00 | 296 031.00 | | 296 031.00 |
VK Loans repaid during the year | 25 296.00 | | | 25 296.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 920.00 | 5 920.00 | | 5 920.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 249.00 | 1 249.00 | | 1 249.00 |
VS Prepaid expenses | 12 277.00 | 12 277.00 | | 12 277.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 455.00 | 16 394.00 | 61.00 | 16 455.00 |
VW VAT | 16 623.00 | 16 623.00 | | 16 623.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 594 443.00 | 3 567 877.00 | 26 565.00 | 3 594 443.00 |
