| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 96 929.00 | 96 929.00 | | 96 929.00 |
AH Goodwill | 2 500.00 | | 2 500.00 | 2 500.00 |
AT Other tangible assets | 279 128.00 | 279 128.00 | | 279 128.00 |
BB Receivables related to investments | 505 892.00 | | 505 892.00 | 505 892.00 |
BH Other financial assets | 3 000.00 | | 3 000.00 | 3 000.00 |
BJ TOTAL (I) | 927 450.00 | 376 058.00 | 551 392.00 | 927 450.00 |
BX Customers and related accounts | 265 157.00 | | 265 157.00 | 265 157.00 |
BZ Other receivables | 109 094.00 | | 109 094.00 | 109 094.00 |
CF Cash and cash equivalents | 353.00 | | 353.00 | 353.00 |
CJ TOTAL (II) | 374 604.00 | | 374 604.00 | 374 604.00 |
CO Grand total (0 to V) | 1 302 055.00 | 376 058.00 | 925 997.00 | 1 302 055.00 |
CP Shares due in less than one year | 3 668.00 | | | 3 668.00 |
CU Other investments | 40 000.00 | | 40 000.00 | 40 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DB Share, merger, contribution premiums, etc. | 33 244.00 | | | 33 244.00 |
DD Legal reserve (1) | 10 000.00 | | | 10 000.00 |
DG Other reserves | 103 182.00 | | | 103 182.00 |
DH Retained earnings | 76 739.00 | | | 76 739.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 58 066.00 | | | 58 066.00 |
DL TOTAL (I) | 381 231.00 | | | 381 231.00 |
DU Loans and Debts from Credit Institutions (3) | 72 811.00 | | | 72 811.00 |
DV Miscellaneous Loans and Financial Debts (4) | 150 668.00 | | | 150 668.00 |
DX Trade payables and related accounts | 194 009.00 | | | 194 009.00 |
DY Tax and social security liabilities | 123 597.00 | | | 123 597.00 |
EA Other liabilities | 3 681.00 | | | 3 681.00 |
EC TOTAL (IV) | 544 766.00 | | | 544 766.00 |
EE Grand total (I to V) | 925 997.00 | | | 925 997.00 |
EG Accrued income and payables due within one year | 396 250.00 | | | 396 250.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 72 811.00 | | | 72 811.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 058 890.00 | | 1 058 890.00 | 1 058 890.00 |
FJ Net sales | 1 058 890.00 | | 1 058 890.00 | 1 058 890.00 |
FR Total operating income (I) | | | 1 058 890.00 | |
FW Other purchases and external expenses | | | 946 498.00 | |
FX Taxes, duties, and similar payments | | | 2 053.00 | |
GF Total Operating Expenses (II) | | | 948 551.00 | |
GG - OPERATING RESULT (I - II) | | | 110 339.00 | |
GL Other interest and similar income | | | 3 668.00 | |
GP Total financial income (V) | | | 3 668.00 | |
GR Interest and similar expenses | | | 7 368.00 | |
GU Total financial expenses (VI) | | | 7 368.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 700.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 106 639.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 11 595.00 | | | 11 595.00 |
HC Reversals of provisions and transfers of expenses | 15 516.00 | | | 15 516.00 |
HD Total exceptional income (VII) | 27 111.00 | | | 27 111.00 |
HE Exceptional expenses on management operations | 53 103.00 | | | 53 103.00 |
HH Total exceptional expenses (VIII) | 53 103.00 | | | 53 103.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -25 992.00 | | | -25 992.00 |
HK Income tax | 22 581.00 | | | 22 581.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 089 669.00 | | | 1 089 669.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 031 603.00 | | | 1 031 603.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 58 066.00 | | | 58 066.00 |
| |
| 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 | 919 449.00 | | 714 184.00 | 919 449.00 |
I3 DECREASES Total Financial Fixed Assets | | 706 183.00 | 548 892.00 | |
I4 DECREASES Grand Total | | 706 183.00 | 927 450.00 | |
IO DECREASES Total including other intangible assets | | | 99 429.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 279 128.00 | |
KD ACQUISITIONS Total including other intangible assets | 99 429.00 | | | 99 429.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 279 128.00 | | | 279 128.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 540 891.00 | | 714 184.00 | 540 891.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 376 058.00 | | | 376 058.00 |
PE DEPRECIATION Total including other intangible assets | 96 929.00 | | | 96 929.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 279 128.00 | | | 279 128.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 15 516.00 | | 15 516.00 | 15 516.00 |
7C Grand total | 15 516.00 | | 15 516.00 | 15 516.00 |
UJ - Exceptional | | | 15 516.00 | |
| |
| 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 | 150 668.00 | 2 151.00 | 148 516.00 | 150 668.00 |
8B Suppliers and Related Accounts | 194 009.00 | 194 009.00 | | 194 009.00 |
8D Social Security and Other Social Organizations | 2 503.00 | 2 503.00 | | 2 503.00 |
8E Income Taxes | 17 512.00 | 17 512.00 | | 17 512.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 681.00 | 3 681.00 | | 3 681.00 |
UL Receivables related to investments | 505 892.00 | 3 668.00 | 502 225.00 | 505 892.00 |
UT Other financial assets | 3 000.00 | | 3 000.00 | 3 000.00 |
UX Other trade receivables | 265 157.00 | 265 157.00 | | 265 157.00 |
VB VAT | 72 325.00 | 72 325.00 | | 72 325.00 |
VH Loans with a maturity of more than one year at origin | 72 811.00 | 72 811.00 | | 72 811.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 238.00 | 7 238.00 | | 7 238.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 36 770.00 | 36 770.00 | | 36 770.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 883 143.00 | 377 919.00 | 505 225.00 | 883 143.00 |
VW VAT | 96 344.00 | 96 344.00 | | 96 344.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 544 766.00 | 396 250.00 | 148 516.00 | 544 766.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 81 294.00 | | | 81 294.00 |
ST Other accounts | 23 541.00 | | | 23 541.00 |
YS Bills discounted but not yet due | 238 996.00 | | | 238 996.00 |
YT Subcontracting | 841 663.00 | | | 841 663.00 |
YW Business tax | 2 053.00 | | | 2 053.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 053.00 | | | 2 053.00 |
YY Amount of VAT collected | 209 994.00 | | | 209 994.00 |
YZ Total deductible VAT on goods and services | 189 431.00 | | | 189 431.00 |
ZE Dividends | 30 000.00 | | | 30 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 946 498.00 | | | 946 498.00 |
