| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 11 102.00 | 11 102.00 | | 11 102.00 |
AH Goodwill | 61 985.00 | | 61 985.00 | 61 985.00 |
AJ Other Intangible Assets | 49 578.00 | 49 578.00 | | 49 578.00 |
AR Technical installations, industrial equipment and tools | 87 579.00 | 87 579.00 | | 87 579.00 |
AT Other tangible assets | 290 355.00 | 278 296.00 | 12 059.00 | 290 355.00 |
AV Fixed assets in progress | 2 083.00 | | 2 083.00 | 2 083.00 |
BF Loans | 2 375.00 | | 2 375.00 | 2 375.00 |
BH Other financial assets | 1 030.00 | | 1 030.00 | 1 030.00 |
BJ TOTAL (I) | 506 086.00 | 426 555.00 | 79 532.00 | 506 086.00 |
BL Raw materials, supplies | 73 142.00 | | 73 142.00 | 73 142.00 |
BX Customers and related accounts | 2 995 640.00 | | 2 995 640.00 | 2 995 640.00 |
BZ Other receivables | 1 541 057.00 | | 1 541 057.00 | 1 541 057.00 |
CF Cash and cash equivalents | 710 357.00 | | 710 357.00 | 710 357.00 |
CH Prepaid expenses | 63 543.00 | | 63 543.00 | 63 543.00 |
CJ TOTAL (II) | 5 383 739.00 | | 5 383 739.00 | 5 383 739.00 |
CO Grand total (0 to V) | 5 889 825.00 | 426 555.00 | 5 463 271.00 | 5 889 825.00 |
CP Shares due in less than one year | 2 375.00 | | | 2 375.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 72 500.00 | 72 500.00 | | 72 500.00 |
DD Legal reserve (1) | 12 913.00 | 12 913.00 | | 12 913.00 |
DG Other reserves | 1 645 491.00 | 1 642 864.00 | | 1 645 491.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 69 240.00 | 72 627.00 | | 69 240.00 |
DL TOTAL (I) | 1 800 143.00 | 1 800 904.00 | | 1 800 143.00 |
DP Provisions for Risks | 62 126.00 | | | 62 126.00 |
DR TOTAL (IV) | 62 126.00 | | | 62 126.00 |
DU Loans and Debts from Credit Institutions (3) | 480.00 | 567.00 | | 480.00 |
DV Miscellaneous Loans and Financial Debts (4) | 75 879.00 | 95 729.00 | | 75 879.00 |
DX Trade payables and related accounts | 1 807 433.00 | 2 151 407.00 | | 1 807 433.00 |
DY Tax and social security liabilities | 1 678 933.00 | 1 318 003.00 | | 1 678 933.00 |
EA Other liabilities | 33 399.00 | 44 787.00 | | 33 399.00 |
EB Prepaid income (2) | 4 878.00 | 4 878.00 | | 4 878.00 |
EC TOTAL (IV) | 3 601 001.00 | 3 615 371.00 | | 3 601 001.00 |
EE Grand total (I to V) | 5 463 271.00 | 5 416 275.00 | | 5 463 271.00 |
EG Accrued income and payables due within one year | 3 601 001.00 | 3 615 371.00 | | 3 601 001.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 13 800.00 | | 13 800.00 | 13 800.00 |
FG Production sold - services | 16 122 152.00 | 2 502 982.00 | 18 625 134.00 | 16 122 152.00 |
FJ Net sales | 16 135 952.00 | 2 502 982.00 | 18 638 934.00 | 16 135 952.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 42 211.00 | |
FQ Other income | | | 13.00 | |
FR Total operating income (I) | | | 18 681 157.00 | |
FS Purchases of goods (including customs duties) | | | 13 800.00 | |
FU Purchases of raw materials and other supplies | | | 3 156 948.00 | |
FV Inventory change (raw materials and supplies) | | | 44 715.00 | |
FW Other purchases and external expenses | | | 9 555 229.00 | |
FX Taxes, duties, and similar payments | | | 288 992.00 | |
FY Salaries and Wages | | | 4 186 520.00 | |
FZ Social Security Contributions | | | 966 470.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 854.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 62 126.00 | |
GE Other Expenses | | | 376 441.00 | |
GF Total Operating Expenses (II) | | | 18 667 094.00 | |
GG - OPERATING RESULT (I - II) | | | 14 064.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 064.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 38 561.00 | 68 873.00 | | 38 561.00 |
A4 Equity method investments | 372 779.00 | 415 568.00 | | 372 779.00 |
HA Exceptional income from management transactions | | 406.00 | | |
HB Exceptional income from capital transactions | 48 150.00 | 16 950.00 | | 48 150.00 |
HD Total exceptional income (VII) | 48 150.00 | 17 356.00 | | 48 150.00 |
HE Exceptional expenses on management operations | 903.00 | 440.00 | | 903.00 |
HF Exceptional expenses on capital transactions | 6 929.00 | | | 6 929.00 |
HH Total exceptional expenses (VIII) | 7 832.00 | 440.00 | | 7 832.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 40 318.00 | 16 916.00 | | 40 318.00 |
HK Income tax | -14 858.00 | 19 850.00 | | -14 858.00 |
HL TOTAL REVENUE (I + III + V + VII) | 18 729 307.00 | 20 933 560.00 | | 18 729 307.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 660 068.00 | 20 860 933.00 | | 18 660 068.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 69 240.00 | 72 627.00 | | 69 240.00 |
HP References: Equipment leasing | 6 976.00 | 54 886.00 | | 6 976.00 |
| |
| 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 | 807 374.00 | | 15 803.00 | 807 374.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 23 782.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 23 782.00 | 3 405.00 | |
I4 DECREASES Grand Total | | 317 091.00 | 506 086.00 | |
IO DECREASES Total including other intangible assets | | | 122 664.00 | |
IY DECREASES Total Tangible Fixed Assets | | 293 309.00 | 380 017.00 | |
KD ACQUISITIONS Total including other intangible assets | 122 664.00 | | | 122 664.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 670 923.00 | | 2 403.00 | 670 923.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 787.00 | | 13 400.00 | 13 787.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 697 081.00 | 15 854.00 | 286 380.00 | 697 081.00 |
PE DEPRECIATION Total including other intangible assets | 60 679.00 | | | 60 679.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 636 401.00 | 15 854.00 | 286 380.00 | 636 401.00 |
| |
| 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 | | 62 126.00 | | |
6T Receivables | 3 650.00 | | 3 650.00 | 3 650.00 |
7B Total provisions for depreciation | 3 650.00 | | 3 650.00 | 3 650.00 |
7C Grand total | 3 650.00 | 62 126.00 | 3 650.00 | 3 650.00 |
UE of which provisions and reversals: - Operating | | 62 126.00 | 3 650.00 | |
| |
| 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 | 75 879.00 | 75 879.00 | | 75 879.00 |
8B Suppliers and Related Accounts | 1 807 433.00 | 1 807 433.00 | | 1 807 433.00 |
8C Staff and Related Accounts | 820 638.00 | 820 638.00 | | 820 638.00 |
8D Social Security and Other Social Organizations | 355 845.00 | 355 845.00 | | 355 845.00 |
8K Other liabilities (including liabilities related to repo transactions) | 33 399.00 | 33 399.00 | | 33 399.00 |
8L Deferred income | 4 878.00 | 4 878.00 | | 4 878.00 |
UP Loans | 2 375.00 | 2 375.00 | | 2 375.00 |
UT Other financial assets | 1 030.00 | | 1 030.00 | 1 030.00 |
UX Other trade receivables | 2 995 640.00 | 2 995 640.00 | | 2 995 640.00 |
UY Staff and related accounts | 691.00 | 691.00 | | 691.00 |
VB VAT | 296 479.00 | 296 479.00 | | 296 479.00 |
VC Group and associates | 1 179 014.00 | 1 179 014.00 | | 1 179 014.00 |
VG Loans with a maturity of up to one year at origin | 480.00 | 480.00 | | 480.00 |
VP Miscellaneous | 7 778.00 | 7 778.00 | | 7 778.00 |
VQ Other Taxes, Duties, and Similar Debts | 39 675.00 | 39 675.00 | | 39 675.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 57 096.00 | 57 096.00 | | 57 096.00 |
VS Prepaid expenses | 63 543.00 | 63 543.00 | | 63 543.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 603 645.00 | 4 602 615.00 | 1 030.00 | 4 603 645.00 |
VW VAT | 462 775.00 | 462 775.00 | | 462 775.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 601 001.00 | 3 601 001.00 | | 3 601 001.00 |
