| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 52 370.00 | | 52 370.00 | 52 370.00 |
AJ Other Intangible Assets | 1 960.00 | 1 960.00 | | 1 960.00 |
AP Buildings | 3 966.00 | 3 966.00 | | 3 966.00 |
AR Technical installations, industrial equipment and tools | 11 693.00 | 11 693.00 | | 11 693.00 |
AT Other tangible assets | 131 780.00 | 89 287.00 | 42 493.00 | 131 780.00 |
BF Loans | 33 235.00 | | 33 235.00 | 33 235.00 |
BH Other financial assets | 18 294.00 | | 18 294.00 | 18 294.00 |
BJ TOTAL (I) | 269 209.00 | 106 906.00 | 162 303.00 | 269 209.00 |
BL Raw materials, supplies | 57 242.00 | 6 888.00 | 50 354.00 | 57 242.00 |
BX Customers and related accounts | 191 727.00 | 32 557.00 | 159 170.00 | 191 727.00 |
BZ Other receivables | 1 806 315.00 | | 1 806 315.00 | 1 806 315.00 |
CF Cash and cash equivalents | 657 314.00 | | 657 314.00 | 657 314.00 |
CH Prepaid expenses | 520.00 | | 520.00 | 520.00 |
CJ TOTAL (II) | 2 713 118.00 | 39 445.00 | 2 673 673.00 | 2 713 118.00 |
CO Grand total (0 to V) | 2 982 327.00 | 146 351.00 | 2 835 975.00 | 2 982 327.00 |
CS Evaluated investments - equity method | 15 911.00 | | 15 911.00 | 15 911.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 525 000.00 | 525 000.00 | | 525 000.00 |
DD Legal reserve (1) | 52 500.00 | 52 500.00 | | 52 500.00 |
DG Other reserves | 986 293.00 | 986 293.00 | | 986 293.00 |
DH Retained earnings | 81 319.00 | 97 322.00 | | 81 319.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 146 780.00 | 93 997.00 | | 146 780.00 |
DL TOTAL (I) | 1 791 893.00 | 1 755 113.00 | | 1 791 893.00 |
DV Miscellaneous Loans and Financial Debts (4) | 171 942.00 | 171 497.00 | | 171 942.00 |
DX Trade payables and related accounts | 289 242.00 | 51 082.00 | | 289 242.00 |
DY Tax and social security liabilities | 112 471.00 | 75 702.00 | | 112 471.00 |
EA Other liabilities | 3 013.00 | 10 922.00 | | 3 013.00 |
EB Prepaid income (2) | 467 415.00 | 4 462.00 | | 467 415.00 |
EC TOTAL (IV) | 1 044 083.00 | 313 666.00 | | 1 044 083.00 |
EE Grand total (I to V) | 2 835 975.00 | 2 068 779.00 | | 2 835 975.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FD Production sold - goods | | | 2 260 337.00 | |
FJ Net sales | | | 2 260 337.00 | |
FO Operating subsidies | | | | |
FQ Other income | | | 1 862.00 | |
FR Total operating income (I) | | | 2 262 199.00 | |
FS Purchases of goods (including customs duties) | | | | |
FU Purchases of raw materials and other supplies | | | 1 299 596.00 | |
FV Inventory change (raw materials and supplies) | | | -20 796.00 | |
FW Other purchases and external expenses | | | 602 267.00 | |
FX Taxes, duties, and similar payments | | | 4 651.00 | |
FY Salaries and Wages | | | 196 199.00 | |
FZ Social Security Contributions | | | 52 238.00 | |
GB Operating Expenses - Provisions | | | 12 629.00 | |
GE Other Expenses | | | 18.00 | |
GF Total Operating Expenses (II) | | | 2 146 802.00 | |
GG - OPERATING RESULT (I - II) | | | 115 397.00 | |
GP Total financial income (V) | | | 73 013.00 | |
GU Total financial expenses (VI) | | | 1 827.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 71 186.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 186 583.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 3 446.00 | | |
HH Total exceptional expenses (VIII) | | 1 701.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 745.00 | | |
HK Income tax | 39 803.00 | 19 493.00 | | 39 803.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 954 080.00 | 867 581.00 | | 1 954 080.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 307 365.00 | 254 587.00 | | 307 365.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 146 780.00 | 93 997.00 | | 146 780.00 |
| |
| 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 | 233 874.00 | | 35 335.00 | 233 874.00 |
I3 DECREASES Total Financial Fixed Assets | | | 67 440.00 | |
I4 DECREASES Grand Total | | | 269 209.00 | |
IO DECREASES Total including other intangible assets | | | 54 330.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 147 439.00 | |
KD ACQUISITIONS Total including other intangible assets | 54 330.00 | | | 54 330.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 112 104.00 | | 35 335.00 | 112 104.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 67 440.00 | | | 67 440.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 99 505.00 | 7 401.00 | | 99 505.00 |
PE DEPRECIATION Total including other intangible assets | 1 960.00 | | | 1 960.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 97 545.00 | 7 401.00 | | 97 545.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 60 532.00 | 60 532.00 | | 60 532.00 |
8B Suppliers and Related Accounts | 289 242.00 | 289 242.00 | | 289 242.00 |
8D Social Security and Other Social Organizations | 112 471.00 | 112 471.00 | | 112 471.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 013.00 | 3 013.00 | | 3 013.00 |
8L Deferred income | 467 415.00 | 467 415.00 | | 467 415.00 |
UP Loans | 33 235.00 | | 33 235.00 | 33 235.00 |
UT Other financial assets | 18 294.00 | | 18 294.00 | 18 294.00 |
UX Other trade receivables | 191 727.00 | 191 727.00 | | 191 727.00 |
VI Group and Associates | 111 410.00 | 111 410.00 | | 111 410.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 806 314.00 | 1 806 314.00 | | 1 806 314.00 |
VS Prepaid expenses | 520.00 | 520.00 | | 520.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 050 091.00 | 1 998 562.00 | 51 529.00 | 2 050 091.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 044 083.00 | 1 044 083.00 | | 1 044 083.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 6.00 | | | 6.00 |
