| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 606.00 | 606.00 | | 606.00 |
AH Goodwill | 109 763.00 | | 109 763.00 | 109 763.00 |
AP Buildings | 106 459.00 | 106 459.00 | | 106 459.00 |
AT Other tangible assets | 376 987.00 | 338 297.00 | 38 691.00 | 376 987.00 |
BD Other fixed assets | 350.00 | | 350.00 | 350.00 |
BH Other financial assets | 10 207.00 | | 10 207.00 | 10 207.00 |
BJ TOTAL (I) | 604 372.00 | 445 362.00 | 159 011.00 | 604 372.00 |
BT Goods | 360 019.00 | 46 802.00 | 313 217.00 | 360 019.00 |
BX Customers and related accounts | 48 881.00 | | 48 881.00 | 48 881.00 |
BZ Other receivables | 30 123.00 | | 30 123.00 | 30 123.00 |
CD Marketable securities | 706 812.00 | | 706 812.00 | 706 812.00 |
CF Cash and cash equivalents | 442 594.00 | | 442 594.00 | 442 594.00 |
CH Prepaid expenses | 350.00 | | 350.00 | 350.00 |
CJ TOTAL (II) | 1 588 779.00 | 46 802.00 | 1 541 977.00 | 1 588 779.00 |
CO Grand total (0 to V) | 2 193 151.00 | 492 164.00 | 1 700 988.00 | 2 193 151.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 280 000.00 | 280 000.00 | | 280 000.00 |
DD Legal reserve (1) | 28 000.00 | 28 000.00 | | 28 000.00 |
DG Other reserves | 933 118.00 | 809 885.00 | | 933 118.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 134 494.00 | 123 233.00 | | 134 494.00 |
DL TOTAL (I) | 1 375 612.00 | 1 241 118.00 | | 1 375 612.00 |
DP Provisions for Risks | 31 356.00 | 64 379.00 | | 31 356.00 |
DR TOTAL (IV) | 31 356.00 | 64 379.00 | | 31 356.00 |
DU Loans and Debts from Credit Institutions (3) | 90.00 | 97.00 | | 90.00 |
DV Miscellaneous Loans and Financial Debts (4) | 63.00 | 68.00 | | 63.00 |
DW Advances and down payments received on current orders | 117 819.00 | 115 184.00 | | 117 819.00 |
DX Trade payables and related accounts | 96 373.00 | 94 470.00 | | 96 373.00 |
DY Tax and social security liabilities | 79 675.00 | 79 947.00 | | 79 675.00 |
EA Other liabilities | | 394.00 | | |
EC TOTAL (IV) | 294 019.00 | 290 159.00 | | 294 019.00 |
EE Grand total (I to V) | 1 700 988.00 | 1 595 656.00 | | 1 700 988.00 |
EG Accrued income and payables due within one year | 176 200.00 | 174 975.00 | | 176 200.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 90.00 | 97.00 | | 90.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 1 273 943.00 | |
FJ Net sales | | | 1 273 943.00 | |
FO Operating subsidies | | | 1 666.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 121 952.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 1 397 566.00 | |
FS Purchases of goods (including customs duties) | | | 698 999.00 | |
FT Inventory change (goods) | | | 216.00 | |
FW Other purchases and external expenses | | | 233 576.00 | |
FX Taxes, duties, and similar payments | | | 35 922.00 | |
FY Salaries and Wages | | | 137 193.00 | |
FZ Social Security Contributions | | | 29 937.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 22 503.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 46 802.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 31 356.00 | |
GE Other Expenses | | | 532.00 | |
GF Total Operating Expenses (II) | | | 1 237 036.00 | |
GG - OPERATING RESULT (I - II) | | | 160 530.00 | |
GL Other interest and similar income | | | 11 441.00 | |
GP Total financial income (V) | | | 11 441.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 11 441.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 171 970.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 8 729.00 | | | 8 729.00 |
HB Exceptional income from capital transactions | | 1 071.00 | | |
HD Total exceptional income (VII) | 8 729.00 | 1 071.00 | | 8 729.00 |
HE Exceptional expenses on management operations | 1 569.00 | 605.00 | | 1 569.00 |
HF Exceptional expenses on capital transactions | | 2 212.00 | | |
HH Total exceptional expenses (VIII) | 1 569.00 | 2 817.00 | | 1 569.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 7 160.00 | -1 746.00 | | 7 160.00 |
HK Income tax | 44 636.00 | 41 499.00 | | 44 636.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 417 736.00 | 1 776 339.00 | | 1 417 736.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 283 242.00 | 1 653 106.00 | | 1 283 242.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 134 494.00 | 123 233.00 | | 134 494.00 |
| |
| 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 | 604 372.00 | | | 604 372.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 557.00 | |
I4 DECREASES Grand Total | | | 604 372.00 | |
IO DECREASES Total including other intangible assets | | | 110 369.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 483 446.00 | |
KD ACQUISITIONS Total including other intangible assets | 110 369.00 | | | 110 369.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 483 446.00 | | | 483 446.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 557.00 | | | 10 557.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 422 859.00 | 22 505.00 | | 422 859.00 |
PE DEPRECIATION Total including other intangible assets | 606.00 | | | 606.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 422 253.00 | 22 503.00 | | 422 253.00 |
| |
| 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 | 64 379.00 | 31 356.00 | 64 379.00 | 64 379.00 |
6N Inventories and work in progress | 46 000.00 | 46 802.00 | 46 000.00 | 46 000.00 |
7B Total provisions for depreciation | 46 000.00 | 46 802.00 | 46 000.00 | 46 000.00 |
7C Grand total | 110 379.00 | 78 158.00 | 110 379.00 | 110 379.00 |
UE of which provisions and reversals: - Operating | | 78 158.00 | 110 379.00 | |
| |
| 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 | 96 373.00 | 96 373.00 | | 96 373.00 |
8C Staff and Related Accounts | 15 171.00 | 15 171.00 | | 15 171.00 |
8D Social Security and Other Social Organizations | 26 196.00 | 26 196.00 | | 26 196.00 |
8E Income Taxes | 3 136.00 | 3 136.00 | | 3 136.00 |
UT Other financial assets | 10 207.00 | | 10 207.00 | 10 207.00 |
UX Other trade receivables | 48 881.00 | 48 881.00 | | 48 881.00 |
UY Staff and related accounts | 5 765.00 | 5 765.00 | | 5 765.00 |
VB VAT | 24 151.00 | 24 151.00 | | 24 151.00 |
VG Loans with a maturity of up to one year at origin | 90.00 | 90.00 | | 90.00 |
VI Group and Associates | 63.00 | 63.00 | | 63.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 228.00 | 4 228.00 | | 4 228.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 207.00 | 207.00 | | 207.00 |
VS Prepaid expenses | 350.00 | 350.00 | | 350.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 89 561.00 | 79 354.00 | 10 207.00 | 89 561.00 |
VW VAT | 30 944.00 | 30 944.00 | | 30 944.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 176 200.00 | 176 200.00 | | 176 200.00 |
