| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 600.00 | 8 600.00 | | 8 600.00 |
AT Other tangible assets | 161 471.00 | 142 574.00 | 18 897.00 | 161 471.00 |
BH Other financial assets | 77 815.00 | | 77 815.00 | 77 815.00 |
BJ TOTAL (I) | 4 866 796.00 | 151 174.00 | 4 715 622.00 | 4 866 796.00 |
BT Goods | | | | |
BX Customers and related accounts | 1 030 049.00 | | 1 030 049.00 | 1 030 049.00 |
BZ Other receivables | 173 223.00 | | 173 223.00 | 173 223.00 |
CF Cash and cash equivalents | 1 016 570.00 | | 1 016 570.00 | 1 016 570.00 |
CH Prepaid expenses | 12 632.00 | | 12 632.00 | 12 632.00 |
CJ TOTAL (II) | 2 232 473.00 | | 2 232 473.00 | 2 232 473.00 |
CN Currency translation adjustments (V) | 3 284.00 | | 3 284.00 | 3 284.00 |
CO Grand total (0 to V) | 7 102 553.00 | 151 174.00 | 6 951 378.00 | 7 102 553.00 |
CP Shares due in less than one year | 92 815.00 | | | 92 815.00 |
CU Other investments | 4 618 910.00 | | 4 618 910.00 | 4 618 910.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 57 370.00 | 57 370.00 | | 57 370.00 |
DB Share, merger, contribution premiums, etc. | 1 539 878.00 | 1 539 878.00 | | 1 539 878.00 |
DD Legal reserve (1) | 10 136.00 | 10 136.00 | | 10 136.00 |
DG Other reserves | 3 330 579.00 | 3 117 556.00 | | 3 330 579.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 644 267.00 | 1 013 023.00 | | 644 267.00 |
DL TOTAL (I) | 5 582 230.00 | 5 737 963.00 | | 5 582 230.00 |
DP Provisions for Risks | 3 284.00 | 1 025.00 | | 3 284.00 |
DR TOTAL (IV) | 3 284.00 | 1 025.00 | | 3 284.00 |
DU Loans and Debts from Credit Institutions (3) | | 723.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 869 044.00 | 989 805.00 | | 869 044.00 |
DX Trade payables and related accounts | 172 006.00 | 215 272.00 | | 172 006.00 |
DY Tax and social security liabilities | 294 799.00 | 206 586.00 | | 294 799.00 |
EA Other liabilities | 30 006.00 | 7 364.00 | | 30 006.00 |
EC TOTAL (IV) | 1 365 854.00 | 1 419 750.00 | | 1 365 854.00 |
ED (V) | 10.00 | 163.00 | | 10.00 |
EE Grand total (I to V) | 6 951 378.00 | 7 158 901.00 | | 6 951 378.00 |
EI Including equity loans | 869 044.00 | | | 869 044.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 727 439.00 | 189 865.00 | 917 304.00 | 727 439.00 |
FG Production sold - services | 1 192 128.00 | 15 200.00 | 1 207 328.00 | 1 192 128.00 |
FJ Net sales | 1 919 567.00 | 205 065.00 | 2 124 632.00 | 1 919 567.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 512.00 | |
FQ Other income | | | 97.00 | |
FR Total operating income (I) | | | 2 135 242.00 | |
FS Purchases of goods (including customs duties) | | | 673 864.00 | |
FT Inventory change (goods) | | | 14 500.00 | |
FU Purchases of raw materials and other supplies | | | 1 377.00 | |
FW Other purchases and external expenses | | | 531 616.00 | |
FX Taxes, duties, and similar payments | | | 94 378.00 | |
FY Salaries and Wages | | | 401 442.00 | |
FZ Social Security Contributions | | | 220 499.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 29 097.00 | |
GE Other Expenses | | | 25.00 | |
GF Total Operating Expenses (II) | | | 1 966 798.00 | |
GG - OPERATING RESULT (I - II) | | | 168 443.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 532 283.00 | |
GM Reversals of provisions and transfers of expenses | | | 1 025.00 | |
GN Positive exchange differences | | | 2 209.00 | |
GP Total financial income (V) | | | 535 517.00 | |
GQ Financial allocations to depreciation and provisions | | | 3 284.00 | |
GR Interest and similar expenses | | | | |
GS Negative differences of foreign exchange | | | 153.00 | |
GU Total financial expenses (VI) | | | 3 437.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 532 080.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 700 523.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 1 800.00 | | |
HH Total exceptional expenses (VIII) | | 1 800.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 800.00 | | |
HK Income tax | 56 256.00 | 102 184.00 | | 56 256.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 670 759.00 | 3 101 480.00 | | 2 670 759.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 026 491.00 | 2 088 457.00 | | 2 026 491.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 644 267.00 | 1 013 023.00 | | 644 267.00 |
| |
| 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 | 4 881 796.00 | | 648.00 | 4 881 796.00 |
I3 DECREASES Total Financial Fixed Assets | | 15 000.00 | 4 696 725.00 | |
I4 DECREASES Grand Total | | 15 648.00 | 4 866 796.00 | |
IO DECREASES Total including other intangible assets | | | 8 600.00 | |
IY DECREASES Total Tangible Fixed Assets | | 648.00 | 161 471.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 600.00 | | | 8 600.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 161 471.00 | | 648.00 | 161 471.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 711 725.00 | | | 4 711 725.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 122 077.00 | 29 097.00 | | 122 077.00 |
PE DEPRECIATION Total including other intangible assets | 8 600.00 | | | 8 600.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 113 477.00 | 29 097.00 | | 113 477.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4T Provisions for foreign exchange losses | | | | |
5Z Total provisions for risks and expenses | 1 025.00 | 3 284.00 | 1 025.00 | 1 025.00 |
7C Grand total | 1 025.00 | 3 284.00 | 1 025.00 | 1 025.00 |
UG - Financial | | 3 284.00 | 1 025.00 | |
| |
| 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 | 76 800.00 | | | 76 800.00 |
8B Suppliers and Related Accounts | 172 006.00 | 172 006.00 | | 172 006.00 |
8C Staff and Related Accounts | 39 885.00 | 39 885.00 | | 39 885.00 |
8D Social Security and Other Social Organizations | 45 418.00 | 45 418.00 | | 45 418.00 |
8K Other liabilities (including liabilities related to repo transactions) | 30 006.00 | 30 006.00 | | 30 006.00 |
UT Other financial assets | 77 815.00 | | 77 815.00 | 77 815.00 |
UX Other trade receivables | 1 030 049.00 | 1 030 049.00 | | 1 030 049.00 |
VB VAT | 23 599.00 | 23 599.00 | | 23 599.00 |
VI Group and Associates | 792 244.00 | 792 244.00 | | 792 244.00 |
VM Income taxes | 45 928.00 | 45 928.00 | | 45 928.00 |
VQ Other Taxes, Duties, and Similar Debts | 99 715.00 | 99 715.00 | | 99 715.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 103 696.00 | 103 696.00 | | 103 696.00 |
VS Prepaid expenses | 12 632.00 | 12 632.00 | | 12 632.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 293 719.00 | 1 215 904.00 | 77 815.00 | 1 293 719.00 |
VW VAT | 109 782.00 | 109 782.00 | | 109 782.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 365 854.00 | 1 289 054.00 | | 1 365 854.00 |
