| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 264 630.00 | 264 630.00 | | 264 630.00 |
AH Goodwill | 6 676 939.00 | 2 676 939.00 | 4 000 000.00 | 6 676 939.00 |
AT Other tangible assets | 117 368.00 | 106 717.00 | 10 651.00 | 117 368.00 |
BH Other financial assets | 2 054.00 | | 2 054.00 | 2 054.00 |
BJ TOTAL (I) | 7 060 993.00 | 3 048 287.00 | 4 012 706.00 | 7 060 993.00 |
BX Customers and related accounts | 4 539 868.00 | | 4 539 868.00 | 4 539 868.00 |
BZ Other receivables | 4 577 094.00 | | 4 577 094.00 | 4 577 094.00 |
CJ TOTAL (II) | 9 116 962.00 | | 9 116 962.00 | 9 116 962.00 |
CO Grand total (0 to V) | 16 177 955.00 | 3 048 287.00 | 13 129 668.00 | 16 177 955.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 027 328.00 | 7 027 328.00 | | 7 027 328.00 |
DB Share, merger, contribution premiums, etc. | 2 661 683.00 | 2 661 683.00 | | 2 661 683.00 |
DD Legal reserve (1) | 380 595.00 | 380 595.00 | | 380 595.00 |
DH Retained earnings | -4 668 585.00 | -5 211 377.00 | | -4 668 585.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 383 692.00 | 542 791.00 | | 383 692.00 |
DL TOTAL (I) | 5 784 714.00 | 5 401 021.00 | | 5 784 714.00 |
DV Miscellaneous Loans and Financial Debts (4) | 135 168.00 | 106 609.00 | | 135 168.00 |
DX Trade payables and related accounts | 5 581 851.00 | 3 357 423.00 | | 5 581 851.00 |
DY Tax and social security liabilities | 1 620 595.00 | 1 674 789.00 | | 1 620 595.00 |
EA Other liabilities | 7 340.00 | 7 055.00 | | 7 340.00 |
EC TOTAL (IV) | 7 344 954.00 | 5 145 877.00 | | 7 344 954.00 |
EE Grand total (I to V) | 13 129 668.00 | 10 546 898.00 | | 13 129 668.00 |
EG Accrued income and payables due within one year | 7 344 954.00 | | | 7 344 954.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 13 641 708.00 | 19 065 526.00 | 32 707 235.00 | 13 641 708.00 |
FJ Net sales | 13 641 708.00 | 19 065 526.00 | 32 707 235.00 | 13 641 708.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 42 050.00 | |
FR Total operating income (I) | | | 32 749 285.00 | |
FW Other purchases and external expenses | | | 31 412 112.00 | |
FX Taxes, duties, and similar payments | | | 99 815.00 | |
FY Salaries and Wages | | | 537 485.00 | |
FZ Social Security Contributions | | | 213 930.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 641.00 | |
GF Total Operating Expenses (II) | | | 32 271 985.00 | |
GG - OPERATING RESULT (I - II) | | | 477 299.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 2 386.00 | |
GU Total financial expenses (VI) | | | 2 386.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 386.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 474 912.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 42 050.00 | 63 082.00 | | 42 050.00 |
HA Exceptional income from management transactions | 1.00 | 1.00 | | 1.00 |
HD Total exceptional income (VII) | 1.00 | 1.00 | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1.00 | | | 1.00 |
HK Income tax | 91 221.00 | | | 91 221.00 |
HL TOTAL REVENUE (I + III + V + VII) | 32 749 286.00 | 31 628 719.00 | | 32 749 286.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 365 593.00 | 31 085 927.00 | | 32 365 593.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 383 692.00 | 542 791.00 | | 383 692.00 |
| |
| 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 | 7 066 400.00 | | 1 117.00 | 7 066 400.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 054.00 | |
I4 DECREASES Grand Total | | 6 525.00 | 7 060 993.00 | |
IO DECREASES Total including other intangible assets | | | 6 941 569.00 | |
IY DECREASES Total Tangible Fixed Assets | | 6 525.00 | 117 368.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 941 569.00 | | | 6 941 569.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 122 776.00 | | 1 117.00 | 122 776.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 054.00 | | | 2 054.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 369 231.00 | 8 641.00 | 6 525.00 | 369 231.00 |
PE DEPRECIATION Total including other intangible assets | 264 630.00 | | | 264 630.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 104 600.00 | 8 641.00 | 6 525.00 | 104 600.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 2 676 939.00 | | | 2 676 939.00 |
7B Total provisions for depreciation | 2 676 939.00 | | | 2 676 939.00 |
7C Grand total | 2 676 939.00 | | | 2 676 939.00 |
| |
| 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 | 5 581 851.00 | 5 581 851.00 | | 5 581 851.00 |
8D Social Security and Other Social Organizations | 1 630 905.00 | 1 630 905.00 | | 1 630 905.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 340.00 | 7 340.00 | | 7 340.00 |
UX Other trade receivables | 4 539 868.00 | 4 539 868.00 | | 4 539 868.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 587 404.00 | 4 587 404.00 | | 4 587 404.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 127 272.00 | 9 127 272.00 | | 9 127 272.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 220 096.00 | 7 220 096.00 | | 7 220 096.00 |
