| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 71 651.00 | | 71 651.00 | 71 651.00 |
AJ Other Intangible Assets | 2 688.00 | 2 688.00 | | 2 688.00 |
AR Technical installations, industrial equipment and tools | 3 232.00 | 3 232.00 | | 3 232.00 |
AT Other tangible assets | 277 131.00 | 267 109.00 | 10 022.00 | 277 131.00 |
BH Other financial assets | 6 534.00 | | 6 534.00 | 6 534.00 |
BJ TOTAL (I) | 428 953.00 | 273 029.00 | 155 926.00 | 428 953.00 |
BT Goods | 656 294.00 | | 656 294.00 | 656 294.00 |
BZ Other receivables | 1 866.00 | | 1 866.00 | 1 866.00 |
CD Marketable securities | 69 998.00 | | 69 998.00 | 69 998.00 |
CF Cash and cash equivalents | 33 682.00 | | 33 682.00 | 33 682.00 |
CH Prepaid expenses | 333.00 | | 333.00 | 333.00 |
CJ TOTAL (II) | 762 173.00 | | 762 173.00 | 762 173.00 |
CO Grand total (0 to V) | 1 191 126.00 | 273 029.00 | 918 097.00 | 1 191 126.00 |
CS Evaluated investments - equity method | 67 718.00 | | 67 718.00 | 67 718.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 000.00 | 16 000.00 | | 16 000.00 |
DD Legal reserve (1) | 1 600.00 | 1 600.00 | | 1 600.00 |
DE Statutory or contractual reserves | 24 608.00 | 24 608.00 | | 24 608.00 |
DF Regulated reserves (1) | 10 358.00 | 10 358.00 | | 10 358.00 |
DG Other reserves | 690 660.00 | 688 379.00 | | 690 660.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 511.00 | 2 281.00 | | 13 511.00 |
DL TOTAL (I) | 756 738.00 | 743 227.00 | | 756 738.00 |
DU Loans and Debts from Credit Institutions (3) | 59 090.00 | 68 106.00 | | 59 090.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 796.00 | 991.00 | | 3 796.00 |
DX Trade payables and related accounts | 53 070.00 | 80 396.00 | | 53 070.00 |
DY Tax and social security liabilities | 44 306.00 | 34 530.00 | | 44 306.00 |
DZ Fixed asset liabilities and related accounts | 1 098.00 | 1 098.00 | | 1 098.00 |
EC TOTAL (IV) | 161 358.00 | 185 120.00 | | 161 358.00 |
EE Grand total (I to V) | 918 097.00 | 928 348.00 | | 918 097.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 457 121.00 | |
FJ Net sales | | | 457 121.00 | |
FO Operating subsidies | | | | |
FQ Other income | | | 17 498.00 | |
FR Total operating income (I) | | | 474 619.00 | |
FS Purchases of goods (including customs duties) | | | 186 555.00 | |
FT Inventory change (goods) | | | -40 602.00 | |
FU Purchases of raw materials and other supplies | | | 736.00 | |
FW Other purchases and external expenses | | | 99 709.00 | |
FX Taxes, duties, and similar payments | | | 4 346.00 | |
FY Salaries and Wages | | | 117 451.00 | |
FZ Social Security Contributions | | | 52 963.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 19 686.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 440 848.00 | |
GG - OPERATING RESULT (I - II) | | | 33 772.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 878.00 | |
GP Total financial income (V) | | | 878.00 | |
GR Interest and similar expenses | | | 6 433.00 | |
GU Total financial expenses (VI) | | | 6 433.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 555.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 217.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 258.00 | | | 258.00 |
HD Total exceptional income (VII) | 258.00 | | | 258.00 |
HE Exceptional expenses on management operations | 11 787.00 | 50.00 | | 11 787.00 |
HH Total exceptional expenses (VIII) | 11 787.00 | 50.00 | | 11 787.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -11 529.00 | -50.00 | | -11 529.00 |
HK Income tax | 3 177.00 | 579.00 | | 3 177.00 |
HL TOTAL REVENUE (I + III + V + VII) | 475 755.00 | 435 284.00 | | 475 755.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 462 244.00 | 433 003.00 | | 462 244.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 511.00 | 2 281.00 | | 13 511.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 253 343.00 | 19 686.00 | | 253 343.00 |
PE DEPRECIATION Total including other intangible assets | 2 688.00 | | | 2 688.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 250 655.00 | 19 686.00 | | 250 655.00 |
| |
| 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 | 53 070.00 | 53 070.00 | | 53 070.00 |
8D Social Security and Other Social Organizations | 44 305.00 | 44 305.00 | | 44 305.00 |
8J Fixed Asset Liabilities and Related Accounts | 1 098.00 | 1 098.00 | | 1 098.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 796.00 | 3 796.00 | | 3 796.00 |
UT Other financial assets | 6 534.00 | | 6 534.00 | 6 534.00 |
VG Loans with a maturity of up to one year at origin | 59 090.00 | 59 090.00 | | 59 090.00 |
VS Prepaid expenses | 2 199.00 | 2 199.00 | | 2 199.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 733.00 | 2 199.00 | 6 534.00 | 8 733.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 161 359.00 | 161 359.00 | | 161 359.00 |
