| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 20 613.00 | 20 613.00 | | 20 613.00 |
AH Goodwill | 15 245.00 | | 15 245.00 | 15 245.00 |
AR Technical installations, industrial equipment and tools | 32 536.00 | 32 536.00 | | 32 536.00 |
AT Other tangible assets | 144 654.00 | 128 969.00 | 15 685.00 | 144 654.00 |
BB Receivables related to investments | 6 045.00 | | 6 045.00 | 6 045.00 |
BH Other financial assets | 6 323.00 | | 6 323.00 | 6 323.00 |
BJ TOTAL (I) | 241 437.00 | 182 119.00 | 59 318.00 | 241 437.00 |
BX Customers and related accounts | 2 654 301.00 | 48 997.00 | 2 605 305.00 | 2 654 301.00 |
BZ Other receivables | 222 930.00 | | 222 930.00 | 222 930.00 |
CF Cash and cash equivalents | 145 355.00 | | 145 355.00 | 145 355.00 |
CH Prepaid expenses | 25 865.00 | | 25 865.00 | 25 865.00 |
CJ TOTAL (II) | 3 048 451.00 | 48 997.00 | 2 999 454.00 | 3 048 451.00 |
CO Grand total (0 to V) | 3 289 887.00 | 231 115.00 | 3 058 772.00 | 3 289 887.00 |
CP Shares due in less than one year | 12 368.00 | | | 12 368.00 |
CU Other investments | 16 020.00 | | 16 020.00 | 16 020.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | 19 278.00 | 65 837.00 | | 19 278.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 79 107.00 | 103 441.00 | | 79 107.00 |
DL TOTAL (I) | 318 385.00 | 389 278.00 | | 318 385.00 |
DU Loans and Debts from Credit Institutions (3) | 17 896.00 | 18 572.00 | | 17 896.00 |
DV Miscellaneous Loans and Financial Debts (4) | 46 147.00 | 2.00 | | 46 147.00 |
DX Trade payables and related accounts | 1 216 847.00 | 1 229 559.00 | | 1 216 847.00 |
DY Tax and social security liabilities | 1 409 149.00 | 1 191 969.00 | | 1 409 149.00 |
EA Other liabilities | 50 348.00 | 27 388.00 | | 50 348.00 |
EC TOTAL (IV) | 2 740 387.00 | 2 467 491.00 | | 2 740 387.00 |
EE Grand total (I to V) | 3 058 772.00 | 2 856 768.00 | | 3 058 772.00 |
EI Including equity loans | 46 147.00 | | | 46 147.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 570 779.00 | | 6 570 779.00 | 6 570 779.00 |
FJ Net sales | 6 570 779.00 | | 6 570 779.00 | 6 570 779.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 187.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 6 577 967.00 | |
FW Other purchases and external expenses | | | 3 112 990.00 | |
FX Taxes, duties, and similar payments | | | 123 436.00 | |
FY Salaries and Wages | | | 2 760 584.00 | |
FZ Social Security Contributions | | | 494 421.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 650.00 | |
GE Other Expenses | | | 151.00 | |
GF Total Operating Expenses (II) | | | 6 498 231.00 | |
GG - OPERATING RESULT (I - II) | | | 79 736.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 79 736.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 60.00 | 98.00 | | 60.00 |
HF Exceptional expenses on capital transactions | 569.00 | | | 569.00 |
HH Total exceptional expenses (VIII) | 629.00 | 98.00 | | 629.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -629.00 | -98.00 | | -629.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 577 967.00 | 5 684 834.00 | | 6 577 967.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 498 860.00 | 5 581 393.00 | | 6 498 860.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 79 107.00 | 103 441.00 | | 79 107.00 |
| |
| 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 | 243 083.00 | | 20.00 | 243 083.00 |
I3 DECREASES Total Financial Fixed Assets | | | 28 388.00 | |
I4 DECREASES Grand Total | | 1 667.00 | 241 437.00 | |
IO DECREASES Total including other intangible assets | | | 35 858.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 667.00 | 177 190.00 | |
KD ACQUISITIONS Total including other intangible assets | 35 858.00 | | | 35 858.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 178 857.00 | | | 178 857.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 28 368.00 | | 20.00 | 28 368.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 176 567.00 | 6 650.00 | 1 098.00 | 176 567.00 |
PE DEPRECIATION Total including other intangible assets | 19 987.00 | 626.00 | | 19 987.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 156 579.00 | 6 024.00 | 1 098.00 | 156 579.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 48 997.00 | | | 48 997.00 |
7B Total provisions for depreciation | 48 997.00 | | | 48 997.00 |
7C Grand total | 48 997.00 | | | 48 997.00 |
| |
| 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 | 1 216 847.00 | 1 216 847.00 | | 1 216 847.00 |
8C Staff and Related Accounts | 469 370.00 | 469 370.00 | | 469 370.00 |
8D Social Security and Other Social Organizations | 440 775.00 | 440 775.00 | | 440 775.00 |
8K Other liabilities (including liabilities related to repo transactions) | 50 348.00 | 50 348.00 | | 50 348.00 |
UL Receivables related to investments | 6 045.00 | 6 045.00 | | 6 045.00 |
UT Other financial assets | 6 323.00 | 6 323.00 | | 6 323.00 |
UX Other trade receivables | 2 595 267.00 | 2 595 267.00 | | 2 595 267.00 |
UY Staff and related accounts | 12 934.00 | 12 934.00 | | 12 934.00 |
VA Doubtful or disputed receivables | 59 034.00 | 59 034.00 | | 59 034.00 |
VB VAT | 182 870.00 | 182 870.00 | | 182 870.00 |
VG Loans with a maturity of up to one year at origin | 17 896.00 | 17 896.00 | | 17 896.00 |
VI Group and Associates | 46 147.00 | 46 147.00 | | 46 147.00 |
VP Miscellaneous | 2 432.00 | 2 432.00 | | 2 432.00 |
VQ Other Taxes, Duties, and Similar Debts | 26 067.00 | 26 067.00 | | 26 067.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 24 694.00 | 24 694.00 | | 24 694.00 |
VS Prepaid expenses | 25 865.00 | 25 865.00 | | 25 865.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 915 464.00 | 2 915 464.00 | | 2 915 464.00 |
VW VAT | 472 938.00 | 472 938.00 | | 472 938.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 740 387.00 | 2 740 387.00 | | 2 740 387.00 |
