| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 15 889.00 | 14 266.00 | 1 623.00 | 15 889.00 |
AH Goodwill | 152 449.00 | | 152 449.00 | 152 449.00 |
AP Buildings | 389 424.00 | 389 424.00 | | 389 424.00 |
AR Technical installations, industrial equipment and tools | 63 187.00 | 59 372.00 | 3 815.00 | 63 187.00 |
AT Other tangible assets | 280 586.00 | 256 235.00 | 24 351.00 | 280 586.00 |
AX Advances and down payments | 950.00 | | 950.00 | 950.00 |
BB Receivables related to investments | 40 000.00 | | 40 000.00 | 40 000.00 |
BD Other fixed assets | 305.00 | | 305.00 | 305.00 |
BF Loans | 5 934.00 | | 5 934.00 | 5 934.00 |
BH Other financial assets | 3 178.00 | | 3 178.00 | 3 178.00 |
BJ TOTAL (I) | 960 741.00 | 719 298.00 | 241 443.00 | 960 741.00 |
BT Goods | 1 198 426.00 | | 1 198 426.00 | 1 198 426.00 |
BX Customers and related accounts | 23 029.00 | 5 244.00 | 17 786.00 | 23 029.00 |
BZ Other receivables | 31 547.00 | | 31 547.00 | 31 547.00 |
CF Cash and cash equivalents | 213 595.00 | | 213 595.00 | 213 595.00 |
CH Prepaid expenses | 51.00 | | 51.00 | 51.00 |
CJ TOTAL (II) | 1 466 649.00 | 5 244.00 | 1 461 405.00 | 1 466 649.00 |
CO Grand total (0 to V) | 2 427 389.00 | 724 541.00 | 1 702 848.00 | 2 427 389.00 |
CP Shares due in less than one year | 49 112.00 | | | 49 112.00 |
CU Other investments | 8 839.00 | | 8 839.00 | 8 839.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 44 515.00 | 44 515.00 | | 44 515.00 |
DB Share, merger, contribution premiums, etc. | 313 254.00 | 313 254.00 | | 313 254.00 |
DD Legal reserve (1) | 4 452.00 | 4 452.00 | | 4 452.00 |
DE Statutory or contractual reserves | 147 389.00 | 147 389.00 | | 147 389.00 |
DG Other reserves | 718 148.00 | 603 651.00 | | 718 148.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 860.00 | 114 497.00 | | 3 860.00 |
DL TOTAL (I) | 1 231 618.00 | 1 227 757.00 | | 1 231 618.00 |
DU Loans and Debts from Credit Institutions (3) | | 3 873.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 1 657.00 | 81 657.00 | | 1 657.00 |
DX Trade payables and related accounts | 416 098.00 | 1 213 706.00 | | 416 098.00 |
DY Tax and social security liabilities | 53 476.00 | 39 104.00 | | 53 476.00 |
EA Other liabilities | | 95 517.00 | | |
EC TOTAL (IV) | 471 230.00 | 1 433 857.00 | | 471 230.00 |
EE Grand total (I to V) | 1 702 848.00 | 2 661 614.00 | | 1 702 848.00 |
EG Accrued income and payables due within one year | 471 230.00 | 1 433 857.00 | | 471 230.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 3 680 541.00 | | 3 680 541.00 | 3 680 541.00 |
FG Production sold - services | 134 990.00 | | 134 990.00 | 134 990.00 |
FJ Net sales | 3 815 532.00 | | 3 815 532.00 | 3 815 532.00 |
FQ Other income | | | 63.00 | |
FR Total operating income (I) | | | 3 815 595.00 | |
FS Purchases of goods (including customs duties) | | | 2 420 312.00 | |
FT Inventory change (goods) | | | 665 622.00 | |
FW Other purchases and external expenses | | | 246 892.00 | |
FX Taxes, duties, and similar payments | | | 17 370.00 | |
FY Salaries and Wages | | | 306 248.00 | |
FZ Social Security Contributions | | | 90 028.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 768.00 | |
GE Other Expenses | | | 48 465.00 | |
GF Total Operating Expenses (II) | | | 3 806 705.00 | |
GG - OPERATING RESULT (I - II) | | | 8 890.00 | |
GL Other interest and similar income | | | 112.00 | |
GP Total financial income (V) | | | 112.00 | |
GR Interest and similar expenses | | | 2 140.00 | |
GU Total financial expenses (VI) | | | 2 140.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 028.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 862.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 48 445.00 | 45 999.00 | | 48 445.00 |
HA Exceptional income from management transactions | 62.00 | 3 750.00 | | 62.00 |
HD Total exceptional income (VII) | 62.00 | 3 750.00 | | 62.00 |
HE Exceptional expenses on management operations | 2 367.00 | 1 764.00 | | 2 367.00 |
HH Total exceptional expenses (VIII) | 2 367.00 | 1 764.00 | | 2 367.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 305.00 | 1 985.00 | | -2 305.00 |
HK Income tax | 697.00 | 4 663.00 | | 697.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 815 769.00 | 3 420 174.00 | | 3 815 769.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 811 909.00 | 3 305 677.00 | | 3 811 909.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 860.00 | 114 497.00 | | 3 860.00 |
| |
| 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 | 951 912.00 | 10 828.00 | 2 000.00 | 951 912.00 |
KD ACQUISITIONS Total including other intangible assets | 168 338.00 | | | 168 338.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 725 119.00 | 9 028.00 | | 725 119.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 58 456.00 | 1 800.00 | 2 000.00 | 58 456.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 707 530.00 | 11 768.00 | | 707 530.00 |
PE DEPRECIATION Total including other intangible assets | 13 716.00 | 550.00 | | 13 716.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 693 814.00 | 11 218.00 | | 693 814.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 5 244.00 | | | 5 244.00 |
7B Total provisions for depreciation | 5 244.00 | | | 5 244.00 |
7C Grand total | 5 244.00 | | | 5 244.00 |
| |
| 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 | 416 098.00 | 416 098.00 | | 416 098.00 |
8C Staff and Related Accounts | 27 916.00 | 27 916.00 | | 27 916.00 |
8D Social Security and Other Social Organizations | 22 606.00 | 22 606.00 | | 22 606.00 |
UL Receivables related to investments | 40 000.00 | 40 000.00 | | 40 000.00 |
UP Loans | 5 934.00 | 5 934.00 | | 5 934.00 |
UT Other financial assets | 3 178.00 | 3 178.00 | | 3 178.00 |
UX Other trade receivables | 16 758.00 | 16 758.00 | | 16 758.00 |
UY Staff and related accounts | 1 728.00 | 1 728.00 | | 1 728.00 |
VA Doubtful or disputed receivables | 6 271.00 | 6 271.00 | | 6 271.00 |
VB VAT | 25 852.00 | 25 852.00 | | 25 852.00 |
VI Group and Associates | 2 468.00 | 2 468.00 | | 2 468.00 |
VK Loans repaid during the year | 3 873.00 | | | 3 873.00 |
VM Income taxes | 3 967.00 | 3 967.00 | | 3 967.00 |
VQ Other Taxes, Duties, and Similar Debts | 817.00 | 817.00 | | 817.00 |
VS Prepaid expenses | 51.00 | 51.00 | | 51.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 103 740.00 | 103 740.00 | | 103 740.00 |
VW VAT | 1 325.00 | 1 325.00 | | 1 325.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 471 230.00 | 471 230.00 | | 471 230.00 |
