| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 638.00 | 10 638.00 | | 10 638.00 |
AT Other tangible assets | 6 424.00 | 6 424.00 | | 6 424.00 |
BH Other financial assets | 3 751.00 | | 3 751.00 | 3 751.00 |
BJ TOTAL (I) | 807 658.00 | 17 062.00 | 790 597.00 | 807 658.00 |
BX Customers and related accounts | 342 894.00 | | 342 894.00 | 342 894.00 |
BZ Other receivables | 169 660.00 | | 169 660.00 | 169 660.00 |
CF Cash and cash equivalents | 1 759.00 | | 1 759.00 | 1 759.00 |
CH Prepaid expenses | 556.00 | | 556.00 | 556.00 |
CJ TOTAL (II) | 514 870.00 | | 514 870.00 | 514 870.00 |
CO Grand total (0 to V) | 1 322 528.00 | 17 062.00 | 1 305 467.00 | 1 322 528.00 |
CS Evaluated investments - equity method | 786 846.00 | | 786 846.00 | 786 846.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 275 060.00 | 275 060.00 | | 275 060.00 |
DD Legal reserve (1) | 13 284.00 | 12 256.00 | | 13 284.00 |
DG Other reserves | 292 780.00 | 273 255.00 | | 292 780.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 116.00 | 20 553.00 | | 10 116.00 |
DL TOTAL (I) | 591 240.00 | 581 124.00 | | 591 240.00 |
DU Loans and Debts from Credit Institutions (3) | 13 362.00 | 3 747.00 | | 13 362.00 |
DV Miscellaneous Loans and Financial Debts (4) | 164 057.00 | 37 671.00 | | 164 057.00 |
DX Trade payables and related accounts | 93 643.00 | 75 712.00 | | 93 643.00 |
DY Tax and social security liabilities | 429 293.00 | 352 557.00 | | 429 293.00 |
EA Other liabilities | 13 872.00 | 43 049.00 | | 13 872.00 |
EC TOTAL (IV) | 714 227.00 | 512 735.00 | | 714 227.00 |
EE Grand total (I to V) | 1 305 467.00 | 1 093 859.00 | | 1 305 467.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 530 739.00 | |
FJ Net sales | | | 530 739.00 | |
FQ Other income | | | 1 937.00 | |
FR Total operating income (I) | | | 532 677.00 | |
FW Other purchases and external expenses | | | 34 532.00 | |
FX Taxes, duties, and similar payments | | | 3 750.00 | |
FY Salaries and Wages | | | 339 997.00 | |
FZ Social Security Contributions | | | 124 750.00 | |
GB Operating Expenses - Provisions | | | | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 503 034.00 | |
GG - OPERATING RESULT (I - II) | | | 29 643.00 | |
GP Total financial income (V) | | | 869.00 | |
GU Total financial expenses (VI) | | | 3 776.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 907.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 26 736.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 7 797.00 | | |
HH Total exceptional expenses (VIII) | 13 691.00 | 10 753.00 | | 13 691.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -13 691.00 | -2 956.00 | | -13 691.00 |
HK Income tax | 2 929.00 | 4 150.00 | | 2 929.00 |
HL TOTAL REVENUE (I + III + V + VII) | 533 546.00 | 552 119.00 | | 533 546.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 523 430.00 | 531 566.00 | | 523 430.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 116.00 | 20 553.00 | | 10 116.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 062.00 | | | 17 062.00 |
PE DEPRECIATION Total including other intangible assets | 10 638.00 | | | 10 638.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 424.00 | | | 6 424.00 |
| |
| 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 | 93 643.00 | 93 643.00 | | 93 643.00 |
8K Other liabilities (including liabilities related to repo transactions) | 607 223.00 | 607 223.00 | | 607 223.00 |
UT Other financial assets | 3 751.00 | | 3 751.00 | 3 751.00 |
UX Other trade receivables | 512 555.00 | 512 555.00 | | 512 555.00 |
VQ Other Taxes, Duties, and Similar Debts | 13 362.00 | 13 362.00 | | 13 362.00 |
VS Prepaid expenses | 556.00 | 556.00 | | 556.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 516 862.00 | 513 111.00 | 3 751.00 | 516 862.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 714 228.00 | 714 228.00 | | 714 228.00 |
