| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 99 538.00 | 720.00 | 98 818.00 | 99 538.00 |
AP Buildings | 41 410.00 | 41 283.00 | 127.00 | 41 410.00 |
AR Technical installations, industrial equipment and tools | 10 237.00 | 7 657.00 | 2 580.00 | 10 237.00 |
AT Other tangible assets | 325 987.00 | 277 188.00 | 48 798.00 | 325 987.00 |
BH Other financial assets | 3 306.00 | | 3 306.00 | 3 306.00 |
BJ TOTAL (I) | 480 478.00 | 326 848.00 | 153 629.00 | 480 478.00 |
BT Goods | 18 381.00 | | 18 381.00 | 18 381.00 |
BX Customers and related accounts | 191 469.00 | | 191 469.00 | 191 469.00 |
BZ Other receivables | 24 471.00 | | 24 471.00 | 24 471.00 |
CF Cash and cash equivalents | 7 147.00 | | 7 147.00 | 7 147.00 |
CH Prepaid expenses | 482.00 | | 482.00 | 482.00 |
CJ TOTAL (II) | 241 950.00 | | 241 950.00 | 241 950.00 |
CO Grand total (0 to V) | 722 428.00 | 326 848.00 | 395 580.00 | 722 428.00 |
CP Shares due in less than one year | 3 306.00 | | | 3 306.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 38 298.00 | 34 678.00 | | 38 298.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 042.00 | 18 619.00 | | 44 042.00 |
DL TOTAL (I) | 137 340.00 | 108 298.00 | | 137 340.00 |
DP Provisions for Risks | 7 000.00 | 7 000.00 | | 7 000.00 |
DR TOTAL (IV) | 7 000.00 | 7 000.00 | | 7 000.00 |
DU Loans and Debts from Credit Institutions (3) | 34 099.00 | 75 798.00 | | 34 099.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 786.00 | 44 655.00 | | 13 786.00 |
DX Trade payables and related accounts | 95 955.00 | 70 897.00 | | 95 955.00 |
DY Tax and social security liabilities | 107 376.00 | 98 071.00 | | 107 376.00 |
EA Other liabilities | 23.00 | 23.00 | | 23.00 |
EC TOTAL (IV) | 251 240.00 | 289 443.00 | | 251 240.00 |
EE Grand total (I to V) | 395 580.00 | 404 741.00 | | 395 580.00 |
EG Accrued income and payables due within one year | 237 473.00 | 256 202.00 | | 237 473.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 849.00 | 5 767.00 | | 849.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 31 306.00 | | 31 306.00 | 31 306.00 |
FG Production sold - services | 740 384.00 | | 740 384.00 | 740 384.00 |
FJ Net sales | 771 691.00 | | 771 691.00 | 771 691.00 |
FO Operating subsidies | | | 4 689.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 11 490.00 | |
FQ Other income | | | 3 344.00 | |
FR Total operating income (I) | | | 791 214.00 | |
FS Purchases of goods (including customs duties) | | | 20 607.00 | |
FT Inventory change (goods) | | | -6 057.00 | |
FW Other purchases and external expenses | | | 283 474.00 | |
FX Taxes, duties, and similar payments | | | 38 351.00 | |
FY Salaries and Wages | | | 335 801.00 | |
FZ Social Security Contributions | | | 46 718.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 20 174.00 | |
GE Other Expenses | | | 53.00 | |
GF Total Operating Expenses (II) | | | 739 121.00 | |
GG - OPERATING RESULT (I - II) | | | 52 093.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 118.00 | |
GP Total financial income (V) | | | 118.00 | |
GR Interest and similar expenses | | | 1 987.00 | |
GU Total financial expenses (VI) | | | 1 987.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 868.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 50 224.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 11 490.00 | 7 135.00 | | 11 490.00 |
A4 Equity method investments | | 150.00 | | |
HA Exceptional income from management transactions | 2 904.00 | 10 243.00 | | 2 904.00 |
HC Reversals of provisions and transfers of expenses | 17 935.00 | | | 17 935.00 |
HD Total exceptional income (VII) | 20 839.00 | 10 243.00 | | 20 839.00 |
HE Exceptional expenses on management operations | 18 593.00 | 90.00 | | 18 593.00 |
HH Total exceptional expenses (VIII) | 18 593.00 | 90.00 | | 18 593.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 246.00 | 10 153.00 | | 2 246.00 |
HK Income tax | 8 428.00 | | | 8 428.00 |
HL TOTAL REVENUE (I + III + V + VII) | 812 171.00 | 788 953.00 | | 812 171.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 768 129.00 | 770 334.00 | | 768 129.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 042.00 | 18 619.00 | | 44 042.00 |
| |
| 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 | 477 898.00 | | 2 580.00 | 477 898.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 306.00 | |
I4 DECREASES Grand Total | | | 480 478.00 | |
IO DECREASES Total including other intangible assets | | | 99 538.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 377 634.00 | |
KD ACQUISITIONS Total including other intangible assets | 99 538.00 | | | 99 538.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 375 054.00 | | 2 580.00 | 375 054.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 306.00 | | | 3 306.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 306 677.00 | 20 174.00 | | 306 677.00 |
PE DEPRECIATION Total including other intangible assets | 720.00 | | | 720.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 305 957.00 | 20 174.00 | | 305 957.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 7 000.00 | | | 7 000.00 |
7C Grand total | 7 000.00 | | | 7 000.00 |
| |
| 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 | 95 955.00 | 95 955.00 | | 95 955.00 |
8C Staff and Related Accounts | 49 526.00 | 49 526.00 | | 49 526.00 |
8D Social Security and Other Social Organizations | 16 858.00 | 16 858.00 | | 16 858.00 |
8E Income Taxes | 8 428.00 | 8 428.00 | | 8 428.00 |
8K Other liabilities (including liabilities related to repo transactions) | 23.00 | 23.00 | | 23.00 |
UT Other financial assets | 3 306.00 | 3 306.00 | | 3 306.00 |
UX Other trade receivables | 191 469.00 | 191 469.00 | | 191 469.00 |
VB VAT | 9 692.00 | 9 692.00 | | 9 692.00 |
VC Group and associates | 11 831.00 | 11 831.00 | | 11 831.00 |
VG Loans with a maturity of up to one year at origin | 858.00 | 858.00 | | 858.00 |
VH Loans with a maturity of more than one year at origin | 33 241.00 | 19 474.00 | 13 767.00 | 33 241.00 |
VI Group and Associates | 13 786.00 | 13 786.00 | | 13 786.00 |
VK Loans repaid during the year | 36 758.00 | | | 36 758.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 369.00 | 9 369.00 | | 9 369.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 949.00 | 2 949.00 | | 2 949.00 |
VS Prepaid expenses | 482.00 | 482.00 | | 482.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 219 727.00 | 219 727.00 | | 219 727.00 |
VW VAT | 23 194.00 | 23 194.00 | | 23 194.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 251 240.00 | 237 473.00 | 13 767.00 | 251 240.00 |
