| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 876 000.00 | | 876 000.00 | 876 000.00 |
AP Buildings | 130 312.00 | 130 312.00 | | 130 312.00 |
AR Technical installations, industrial equipment and tools | 74 101.00 | 74 015.00 | 86.00 | 74 101.00 |
AT Other tangible assets | 78 282.00 | 66 212.00 | 12 070.00 | 78 282.00 |
BB Receivables related to investments | 41 513.00 | | 41 513.00 | 41 513.00 |
BD Other fixed assets | 2 955.00 | | 2 955.00 | 2 955.00 |
BH Other financial assets | 14 703.00 | | 14 703.00 | 14 703.00 |
BJ TOTAL (I) | 1 233 067.00 | 270 540.00 | 962 527.00 | 1 233 067.00 |
BT Goods | 158 879.00 | 14 212.00 | 144 667.00 | 158 879.00 |
BX Customers and related accounts | 131 272.00 | | 131 272.00 | 131 272.00 |
BZ Other receivables | 421 845.00 | | 421 845.00 | 421 845.00 |
CF Cash and cash equivalents | 30 828.00 | | 30 828.00 | 30 828.00 |
CH Prepaid expenses | 7 608.00 | | 7 608.00 | 7 608.00 |
CJ TOTAL (II) | 750 432.00 | 14 212.00 | 736 220.00 | 750 432.00 |
CO Grand total (0 to V) | 1 983 498.00 | 284 752.00 | 1 698 747.00 | 1 983 498.00 |
CP Shares due in less than one year | 41 513.00 | | | 41 513.00 |
CU Other investments | 15 200.00 | | 15 200.00 | 15 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 29 025.00 | 29 025.00 | | 29 025.00 |
DB Share, merger, contribution premiums, etc. | 629 475.00 | 629 475.00 | | 629 475.00 |
DD Legal reserve (1) | 2 903.00 | 2 903.00 | | 2 903.00 |
DG Other reserves | 271 751.00 | 271 751.00 | | 271 751.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 72 470.00 | 75 084.00 | | 72 470.00 |
DL TOTAL (I) | 1 005 623.00 | 1 008 238.00 | | 1 005 623.00 |
DU Loans and Debts from Credit Institutions (3) | 403 212.00 | 243 664.00 | | 403 212.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 16 136.00 | | |
DX Trade payables and related accounts | 205 134.00 | 166 543.00 | | 205 134.00 |
DY Tax and social security liabilities | 84 774.00 | 50 556.00 | | 84 774.00 |
EA Other liabilities | 4.00 | 16 190.00 | | 4.00 |
EC TOTAL (IV) | 693 124.00 | 493 091.00 | | 693 124.00 |
EE Grand total (I to V) | 1 698 747.00 | 1 501 328.00 | | 1 698 747.00 |
EG Accrued income and payables due within one year | 393 124.00 | 488 699.00 | | 393 124.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 050 546.00 | | 1 050 546.00 | 1 050 546.00 |
FG Production sold - services | | | | |
FJ Net sales | 1 050 546.00 | | 1 050 546.00 | 1 050 546.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 1 050 556.00 | |
FS Purchases of goods (including customs duties) | | | 406 526.00 | |
FT Inventory change (goods) | | | -19 120.00 | |
FW Other purchases and external expenses | | | 277 794.00 | |
FX Taxes, duties, and similar payments | | | 4 006.00 | |
FY Salaries and Wages | | | 193 573.00 | |
FZ Social Security Contributions | | | 70 040.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 996.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 5 925.00 | |
GE Other Expenses | | | 57.00 | |
GF Total Operating Expenses (II) | | | 944 797.00 | |
GG - OPERATING RESULT (I - II) | | | 105 759.00 | |
GK Income from other securities and fixed asset receivables | | | 586.00 | |
GL Other interest and similar income | | | 3 275.00 | |
GP Total financial income (V) | | | 3 862.00 | |
GR Interest and similar expenses | | | 9 090.00 | |
GU Total financial expenses (VI) | | | 9 090.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 228.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 100 531.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 122.00 | 353.00 | | 122.00 |
HD Total exceptional income (VII) | 122.00 | 353.00 | | 122.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 122.00 | 353.00 | | 122.00 |
HK Income tax | 28 183.00 | 27 943.00 | | 28 183.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 054 540.00 | 1 303 867.00 | | 1 054 540.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 982 070.00 | 1 228 783.00 | | 982 070.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 72 470.00 | 75 084.00 | | 72 470.00 |
| |
| 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 | 1 233 067.00 | | 513.00 | 1 233 067.00 |
IY DECREASES Total Tangible Fixed Assets | 264 543.00 | 5 996.00 | | 264 543.00 |
KD ACQUISITIONS Total including other intangible assets | 876 000.00 | | | 876 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 282 695.00 | | | 282 695.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 74 371.00 | | 513.00 | 74 371.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 264 543.00 | 5 996.00 | | 264 543.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 264 543.00 | 5 996.00 | | 264 543.00 |
| |
| 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 | 205 134.00 | 205 134.00 | | 205 134.00 |
8C Staff and Related Accounts | 38 183.00 | 38 183.00 | | 38 183.00 |
8D Social Security and Other Social Organizations | 34 291.00 | 34 291.00 | | 34 291.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4.00 | 4.00 | | 4.00 |
UL Receivables related to investments | 41 513.00 | 41 513.00 | | 41 513.00 |
UT Other financial assets | 14 703.00 | | 14 703.00 | 14 703.00 |
UX Other trade receivables | 131 272.00 | 131 272.00 | | 131 272.00 |
VB VAT | 10 772.00 | 10 772.00 | | 10 772.00 |
VC Group and associates | 388 937.00 | 388 937.00 | | 388 937.00 |
VG Loans with a maturity of up to one year at origin | 98 820.00 | 98 820.00 | | 98 820.00 |
VH Loans with a maturity of more than one year at origin | 304 392.00 | 4 392.00 | 300 000.00 | 304 392.00 |
VJ Loans taken out during the year | 300 000.00 | | | 300 000.00 |
VK Loans repaid during the year | 4 676.00 | | | 4 676.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 971.00 | 3 971.00 | | 3 971.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 22 137.00 | 22 137.00 | | 22 137.00 |
VS Prepaid expenses | 7 608.00 | 7 608.00 | | 7 608.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 616 941.00 | 602 238.00 | 14 703.00 | 616 941.00 |
VW VAT | 8 329.00 | 8 329.00 | | 8 329.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 693 124.00 | 393 124.00 | 300 000.00 | 693 124.00 |
