| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 587 392.00 | 570 273.00 | 17 119.00 | 587 392.00 |
AR Technical installations, industrial equipment and tools | 2 553 534.00 | 2 422 752.00 | 130 782.00 | 2 553 534.00 |
AT Other tangible assets | 1 227 964.00 | 991 695.00 | 236 269.00 | 1 227 964.00 |
BD Other fixed assets | 75.00 | | 75.00 | 75.00 |
BH Other financial assets | 248 490.00 | | 248 490.00 | 248 490.00 |
BJ TOTAL (I) | 4 617 455.00 | 3 984 720.00 | 632 735.00 | 4 617 455.00 |
BT Goods | | | | |
BX Customers and related accounts | 15 556 121.00 | 71 411.00 | 15 484 710.00 | 15 556 121.00 |
BZ Other receivables | 25 606 451.00 | | 25 606 451.00 | 25 606 451.00 |
CF Cash and cash equivalents | 1 707 971.00 | | 1 707 971.00 | 1 707 971.00 |
CH Prepaid expenses | 285 638.00 | | 285 638.00 | 285 638.00 |
CJ TOTAL (II) | 43 156 181.00 | 71 411.00 | 43 084 770.00 | 43 156 181.00 |
CO Grand total (0 to V) | 47 773 637.00 | 4 056 131.00 | 43 717 505.00 | 47 773 637.00 |
CR Shares due in more than one year | 4 142 615.00 | | | 4 142 615.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 976 343.00 | 1 976 343.00 | | 1 976 343.00 |
DB Share, merger, contribution premiums, etc. | 9 752 946.00 | 9 752 946.00 | | 9 752 946.00 |
DH Retained earnings | -19 477 166.00 | -13 187 151.00 | | -19 477 166.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -343 639.00 | -6 290 015.00 | | -343 639.00 |
DL TOTAL (I) | -8 091 515.00 | -7 747 876.00 | | -8 091 515.00 |
DP Provisions for Risks | 135 000.00 | 132 000.00 | | 135 000.00 |
DR TOTAL (IV) | 135 000.00 | 132 000.00 | | 135 000.00 |
DU Loans and Debts from Credit Institutions (3) | 200.00 | 2 100.00 | | 200.00 |
DV Miscellaneous Loans and Financial Debts (4) | 29 235.00 | 29 235.00 | | 29 235.00 |
DX Trade payables and related accounts | 11 784 992.00 | 6 856 036.00 | | 11 784 992.00 |
DY Tax and social security liabilities | 3 274 579.00 | 2 681 574.00 | | 3 274 579.00 |
EA Other liabilities | 36 585 013.00 | 27 306 577.00 | | 36 585 013.00 |
EC TOTAL (IV) | 51 674 020.00 | 36 875 522.00 | | 51 674 020.00 |
EE Grand total (I to V) | 43 717 505.00 | 29 259 646.00 | | 43 717 505.00 |
EG Accrued income and payables due within one year | 51 644 785.00 | 36 846 287.00 | | 51 644 785.00 |
EI Including equity loans | 29 235.00 | | | 29 235.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 15 745 167.00 | |
FG Production sold - services | | | 2 144 463.00 | |
FJ Net sales | | | 17 889 630.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 297 492.00 | |
FQ Other income | | | 14 839 284.00 | |
FR Total operating income (I) | | | 33 026 406.00 | |
FS Purchases of goods (including customs duties) | | | 10 650 980.00 | |
FT Inventory change (goods) | | | 5 723.00 | |
FU Purchases of raw materials and other supplies | | | 218 424.00 | |
FW Other purchases and external expenses | | | 15 918 298.00 | |
FX Taxes, duties, and similar payments | | | 522 130.00 | |
FY Salaries and Wages | | | 4 637 050.00 | |
FZ Social Security Contributions | | | 2 200 232.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 154 047.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 71 411.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 135 000.00 | |
GE Other Expenses | | | 239 939.00 | |
GF Total Operating Expenses (II) | | | 34 753 233.00 | |
GG - OPERATING RESULT (I - II) | | | -1 726 827.00 | |
GR Interest and similar expenses | | | 477.00 | |
GU Total financial expenses (VI) | | | 477.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -477.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 727 303.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 19 628.00 | | | 19 628.00 |
HH Total exceptional expenses (VIII) | 19 628.00 | | | 19 628.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -19 628.00 | | | -19 628.00 |
HK Income tax | -1 403 293.00 | -1 084 478.00 | | -1 403 293.00 |
HL TOTAL REVENUE (I + III + V + VII) | 33 026 406.00 | 34 346 261.00 | | 33 026 406.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 370 045.00 | 40 636 276.00 | | 33 370 045.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -343 639.00 | -6 290 015.00 | | -343 639.00 |
| |
| 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 | 4 617 455.00 | | | 4 617 455.00 |
I3 DECREASES Total Financial Fixed Assets | | | 248 565.00 | |
I4 DECREASES Grand Total | | | 4 617 455.00 | |
IO DECREASES Total including other intangible assets | | | 587 392.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 781 498.00 | |
KD ACQUISITIONS Total including other intangible assets | 587 392.00 | | | 587 392.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 781 498.00 | | | 3 781 498.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 248 565.00 | | | 248 565.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 830 674.00 | 154 047.00 | | 3 830 674.00 |
PE DEPRECIATION Total including other intangible assets | 560 033.00 | 10 240.00 | | 560 033.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 270 641.00 | 143 806.00 | | 3 270 641.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 132 000.00 | 135 000.00 | 132 000.00 | 132 000.00 |
7C Grand total | 132 000.00 | 135 000.00 | 132 000.00 | 132 000.00 |
UE of which provisions and reversals: - Operating | | 135 000.00 | 132 000.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 29 235.00 | | | 29 235.00 |
8B Suppliers and Related Accounts | 11 784 992.00 | 11 784 992.00 | | 11 784 992.00 |
8D Social Security and Other Social Organizations | 3 274 579.00 | 3 274 579.00 | | 3 274 579.00 |
8K Other liabilities (including liabilities related to repo transactions) | 36 585 013.00 | 36 585 013.00 | | 36 585 013.00 |
UT Other financial assets | 248 490.00 | | 248 490.00 | 248 490.00 |
UX Other trade receivables | 15 556 121.00 | 15 556 121.00 | | 15 556 121.00 |
VG Loans with a maturity of up to one year at origin | 200.00 | 200.00 | | 200.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 25 606 451.00 | 21 475 519.00 | 4 130 932.00 | 25 606 451.00 |
VS Prepaid expenses | 285 638.00 | 273 955.00 | 11 683.00 | 285 638.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 696 701.00 | 37 305 596.00 | 4 391 105.00 | 41 696 701.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 51 674 020.00 | 51 644 785.00 | | 51 674 020.00 |
