| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 7 925.00 | 7 925.00 | | 7 925.00 |
AH Goodwill | 639 923.00 | | 639 923.00 | 639 923.00 |
AP Buildings | 51 896.00 | 35 898.00 | 15 998.00 | 51 896.00 |
AR Technical installations, industrial equipment and tools | 134 689.00 | 107 490.00 | 27 199.00 | 134 689.00 |
AT Other tangible assets | 42 471.00 | 42 010.00 | 462.00 | 42 471.00 |
BH Other financial assets | 20 555.00 | | 20 555.00 | 20 555.00 |
BJ TOTAL (I) | 897 459.00 | 193 322.00 | 704 136.00 | 897 459.00 |
BL Raw materials, supplies | 1 245.00 | | 1 245.00 | 1 245.00 |
BX Customers and related accounts | 45 300.00 | | 45 300.00 | 45 300.00 |
BZ Other receivables | 13 593.00 | | 13 593.00 | 13 593.00 |
CD Marketable securities | 261.00 | | 261.00 | 261.00 |
CF Cash and cash equivalents | 43 475.00 | | 43 475.00 | 43 475.00 |
CH Prepaid expenses | 3 875.00 | | 3 875.00 | 3 875.00 |
CJ TOTAL (II) | 107 748.00 | | 107 748.00 | 107 748.00 |
CO Grand total (0 to V) | 1 005 207.00 | 193 322.00 | 811 884.00 | 1 005 207.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 224 806.00 | 136 137.00 | | 224 806.00 |
DH Retained earnings | 142 042.00 | 142 042.00 | | 142 042.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 83 405.00 | 88 669.00 | | 83 405.00 |
DL TOTAL (I) | 459 053.00 | 375 648.00 | | 459 053.00 |
DQ Provisions for Expenses | 105 754.00 | 105 754.00 | | 105 754.00 |
DR TOTAL (IV) | 105 754.00 | 105 754.00 | | 105 754.00 |
DU Loans and Debts from Credit Institutions (3) | 919.00 | 5 113.00 | | 919.00 |
DV Miscellaneous Loans and Financial Debts (4) | 179 451.00 | 204 707.00 | | 179 451.00 |
DX Trade payables and related accounts | 31 012.00 | 28 813.00 | | 31 012.00 |
DY Tax and social security liabilities | 34 976.00 | 49 005.00 | | 34 976.00 |
EA Other liabilities | 720.00 | 901.00 | | 720.00 |
EC TOTAL (IV) | 247 077.00 | 288 538.00 | | 247 077.00 |
EE Grand total (I to V) | 811 884.00 | 769 941.00 | | 811 884.00 |
EG Accrued income and payables due within one year | 67 627.00 | 83 834.00 | | 67 627.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 574 417.00 | | 574 417.00 | 574 417.00 |
FJ Net sales | 574 417.00 | | 574 417.00 | 574 417.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 387.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 583 809.00 | |
FS Purchases of goods (including customs duties) | | | 513.00 | |
FU Purchases of raw materials and other supplies | | | 26 389.00 | |
FV Inventory change (raw materials and supplies) | | | -123.00 | |
FW Other purchases and external expenses | | | 221 050.00 | |
FX Taxes, duties, and similar payments | | | 13 317.00 | |
FY Salaries and Wages | | | 151 211.00 | |
FZ Social Security Contributions | | | 47 727.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 993.00 | |
GE Other Expenses | | | 49.00 | |
GF Total Operating Expenses (II) | | | 475 126.00 | |
GG - OPERATING RESULT (I - II) | | | 108 683.00 | |
GL Other interest and similar income | | | 251.00 | |
GP Total financial income (V) | | | 251.00 | |
GR Interest and similar expenses | | | 24.00 | |
GU Total financial expenses (VI) | | | 24.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 227.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 108 910.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 067.00 | 32.00 | | 1 067.00 |
HD Total exceptional income (VII) | 1 067.00 | 32.00 | | 1 067.00 |
HE Exceptional expenses on management operations | 40.00 | 40.00 | | 40.00 |
HH Total exceptional expenses (VIII) | 40.00 | 40.00 | | 40.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 027.00 | -9.00 | | 1 027.00 |
HK Income tax | 26 532.00 | 26 020.00 | | 26 532.00 |
HL TOTAL REVENUE (I + III + V + VII) | 585 126.00 | 608 497.00 | | 585 126.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 501 722.00 | 519 828.00 | | 501 722.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 83 405.00 | 88 669.00 | | 83 405.00 |
| |
| 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 | 889 696.00 | | 10 919.00 | 889 696.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20 555.00 | |
I4 DECREASES Grand Total | | 3 157.00 | 897 459.00 | |
IO DECREASES Total including other intangible assets | | | 647 848.00 | |
IY DECREASES Total Tangible Fixed Assets | | 3 157.00 | 229 056.00 | |
KD ACQUISITIONS Total including other intangible assets | 647 848.00 | | | 647 848.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 221 294.00 | | 10 919.00 | 221 294.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 20 555.00 | | | 20 555.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 181 487.00 | 14 993.00 | 3 157.00 | 181 487.00 |
PE DEPRECIATION Total including other intangible assets | 7 925.00 | | | 7 925.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 173 562.00 | 14 993.00 | 3 157.00 | 173 562.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 105 754.00 | | | 105 754.00 |
7C Grand total | 105 754.00 | | | 105 754.00 |
| |
| 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 | 1.00 | 1.00 | | 1.00 |
8B Suppliers and Related Accounts | 31 012.00 | 31 012.00 | | 31 012.00 |
8C Staff and Related Accounts | 12 376.00 | 12 376.00 | | 12 376.00 |
8D Social Security and Other Social Organizations | 10 698.00 | 10 698.00 | | 10 698.00 |
8E Income Taxes | 7 014.00 | 7 014.00 | | 7 014.00 |
8K Other liabilities (including liabilities related to repo transactions) | 720.00 | 720.00 | | 720.00 |
UT Other financial assets | 20 555.00 | | 20 555.00 | 20 555.00 |
UX Other trade receivables | 45 300.00 | 45 300.00 | | 45 300.00 |
VB VAT | 3 969.00 | 3 969.00 | | 3 969.00 |
VG Loans with a maturity of up to one year at origin | 237.00 | 237.00 | | 237.00 |
VH Loans with a maturity of more than one year at origin | 682.00 | 682.00 | | 682.00 |
VI Group and Associates | 179 450.00 | | | 179 450.00 |
VK Loans repaid during the year | 4 066.00 | | | 4 066.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 222.00 | 4 222.00 | | 4 222.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 624.00 | 9 624.00 | | 9 624.00 |
VS Prepaid expenses | 3 875.00 | 3 875.00 | | 3 875.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 83 323.00 | 62 768.00 | 20 555.00 | 83 323.00 |
VW VAT | 666.00 | 666.00 | | 666.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 247 077.00 | 67 627.00 | | 247 077.00 |
