| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 253.00 | 3 253.00 | | 3 253.00 |
AH Goodwill | 4 577 880.00 | | 4 577 880.00 | 4 577 880.00 |
AR Technical installations, industrial equipment and tools | 482 726.00 | 403 068.00 | 79 658.00 | 482 726.00 |
AT Other tangible assets | 133 242.00 | 129 631.00 | 3 612.00 | 133 242.00 |
BJ TOTAL (I) | 5 479 695.00 | 535 952.00 | 4 943 744.00 | 5 479 695.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 543 221.00 | 44 025.00 | 499 195.00 | 543 221.00 |
BZ Other receivables | 781 733.00 | | 781 733.00 | 781 733.00 |
CD Marketable securities | 712 218.00 | | 712 218.00 | 712 218.00 |
CF Cash and cash equivalents | 4 435 923.00 | | 4 435 923.00 | 4 435 923.00 |
CJ TOTAL (II) | 6 473 094.00 | 44 025.00 | 6 429 069.00 | 6 473 094.00 |
CO Grand total (0 to V) | 11 952 789.00 | 579 977.00 | 11 372 813.00 | 11 952 789.00 |
CU Other investments | 282 594.00 | | 282 594.00 | 282 594.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 68 384.00 | 85 461.00 | | 68 384.00 |
DB Share, merger, contribution premiums, etc. | 1 187 789.00 | 2 147 332.00 | | 1 187 789.00 |
DD Legal reserve (1) | 8 546.00 | 8 546.00 | | 8 546.00 |
DG Other reserves | 5 174 555.00 | 4 418 656.00 | | 5 174 555.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 288 737.00 | 755 899.00 | | 1 288 737.00 |
DL TOTAL (I) | 7 728 012.00 | 7 415 895.00 | | 7 728 012.00 |
DU Loans and Debts from Credit Institutions (3) | 2 376 749.00 | 1 734 453.00 | | 2 376 749.00 |
DV Miscellaneous Loans and Financial Debts (4) | 198 354.00 | 271 602.00 | | 198 354.00 |
DX Trade payables and related accounts | 175 805.00 | 139 763.00 | | 175 805.00 |
DY Tax and social security liabilities | 893 894.00 | 57 381.00 | | 893 894.00 |
EC TOTAL (IV) | 3 644 801.00 | 2 203 199.00 | | 3 644 801.00 |
EE Grand total (I to V) | 11 372 813.00 | 9 619 094.00 | | 11 372 813.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 12 435 534.00 | | 12 435 534.00 | 12 435 534.00 |
FJ Net sales | 12 435 534.00 | | 12 435 534.00 | 12 435 534.00 |
FO Operating subsidies | | | 3 333.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 70 798.00 | |
FQ Other income | | | 9 882.00 | |
FR Total operating income (I) | | | 12 519 547.00 | |
FU Purchases of raw materials and other supplies | | | 230 250.00 | |
FW Other purchases and external expenses | | | 3 552 528.00 | |
FX Taxes, duties, and similar payments | | | 344 218.00 | |
FY Salaries and Wages | | | 4 574 907.00 | |
FZ Social Security Contributions | | | 1 751 888.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 211 358.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 44 025.00 | |
GE Other Expenses | | | 88 210.00 | |
GF Total Operating Expenses (II) | | | 10 797 385.00 | |
GG - OPERATING RESULT (I - II) | | | 1 722 163.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 58 338.00 | |
GL Other interest and similar income | | | 809.00 | |
GP Total financial income (V) | | | 59 147.00 | |
GR Interest and similar expenses | | | 10 248.00 | |
GU Total financial expenses (VI) | | | 10 248.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 48 899.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 771 062.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2 703.00 | 597.00 | | 2 703.00 |
HH Total exceptional expenses (VIII) | 2 703.00 | 597.00 | | 2 703.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 703.00 | -597.00 | | -2 703.00 |
HK Income tax | 479 622.00 | 311 010.00 | | 479 622.00 |
HL TOTAL REVENUE (I + III + V + VII) | 12 578 695.00 | 13 008 460.00 | | 12 578 695.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 289 958.00 | 12 252 561.00 | | 11 289 958.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 288 737.00 | 755 899.00 | | 1 288 737.00 |
| |
| 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 | 5 469 696.00 | | 9 999.00 | 5 469 696.00 |
I3 DECREASES Total Financial Fixed Assets | | | 282 594.00 | |
I4 DECREASES Grand Total | | | 5 479 695.00 | |
IO DECREASES Total including other intangible assets | | | 4 581 133.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 615 969.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 581 133.00 | | | 4 581 133.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 615 969.00 | | | 615 969.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 272 595.00 | | 9 999.00 | 272 595.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 455 848.00 | 80 104.00 | | 455 848.00 |
PE DEPRECIATION Total including other intangible assets | 3 253.00 | | | 3 253.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 452 595.00 | 80 104.00 | | 452 595.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 19 588.00 | 44 025.00 | 19 588.00 | 19 588.00 |
7B Total provisions for depreciation | 19 588.00 | 44 025.00 | 19 588.00 | 19 588.00 |
7C Grand total | 19 588.00 | 44 025.00 | 19 588.00 | 19 588.00 |
UE of which provisions and reversals: - Operating | | 44 025.00 | 19 588.00 | |
| |
| 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 | 175 805.00 | 175 805.00 | | 175 805.00 |
8D Social Security and Other Social Organizations | 607 701.00 | 607 701.00 | | 607 701.00 |
8E Income Taxes | 286 193.00 | 286 193.00 | | 286 193.00 |
UX Other trade receivables | 396 470.00 | 396 470.00 | | 396 470.00 |
VA Doubtful or disputed receivables | 146 751.00 | 146 751.00 | | 146 751.00 |
VC Group and associates | 677 306.00 | 677 306.00 | | 677 306.00 |
VH Loans with a maturity of more than one year at origin | 2 376 749.00 | 1 432 406.00 | 944 343.00 | 2 376 749.00 |
VI Group and Associates | 198 354.00 | 198 354.00 | | 198 354.00 |
VJ Loans taken out during the year | 1 000 000.00 | | | 1 000 000.00 |
VK Loans repaid during the year | 359 011.00 | | | 359 011.00 |
VP Miscellaneous | 3 717.00 | 3 717.00 | | 3 717.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 100 710.00 | 100 710.00 | | 100 710.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 324 954.00 | 1 324 954.00 | | 1 324 954.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 644 801.00 | 2 700 458.00 | 944 343.00 | 3 644 801.00 |
