| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 86 896.00 | | 86 896.00 | 86 896.00 |
AP Buildings | 75 793.00 | 45 168.00 | 30 625.00 | 75 793.00 |
AR Technical installations, industrial equipment and tools | 84 738.00 | 81 527.00 | 3 211.00 | 84 738.00 |
AT Other tangible assets | 108 373.00 | 85 559.00 | 22 814.00 | 108 373.00 |
BB Receivables related to investments | 228 634.00 | | 228 634.00 | 228 634.00 |
BD Other fixed assets | 148.00 | | 148.00 | 148.00 |
BH Other financial assets | 10 616.00 | | 10 616.00 | 10 616.00 |
BJ TOTAL (I) | 596 198.00 | 212 255.00 | 383 943.00 | 596 198.00 |
BL Raw materials, supplies | 11 861.00 | | 11 861.00 | 11 861.00 |
BX Customers and related accounts | 188 617.00 | 954.00 | 187 663.00 | 188 617.00 |
BZ Other receivables | 73 598.00 | | 73 598.00 | 73 598.00 |
CF Cash and cash equivalents | 4 828.00 | | 4 828.00 | 4 828.00 |
CH Prepaid expenses | 3 307.00 | | 3 307.00 | 3 307.00 |
CJ TOTAL (II) | 282 210.00 | 954.00 | 281 256.00 | 282 210.00 |
CO Grand total (0 to V) | 878 408.00 | 213 209.00 | 665 200.00 | 878 408.00 |
CP Shares due in less than one year | 239 250.00 | | | 239 250.00 |
CU Other investments | 1 000.00 | | 1 000.00 | 1 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | 295 758.00 | 243 707.00 | | 295 758.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 261.00 | 52 051.00 | | 14 261.00 |
DL TOTAL (I) | 354 019.00 | 339 758.00 | | 354 019.00 |
DU Loans and Debts from Credit Institutions (3) | 16 141.00 | 23 605.00 | | 16 141.00 |
DV Miscellaneous Loans and Financial Debts (4) | 38 479.00 | 76 567.00 | | 38 479.00 |
DX Trade payables and related accounts | 76 327.00 | 57 652.00 | | 76 327.00 |
DY Tax and social security liabilities | 164 044.00 | 152 375.00 | | 164 044.00 |
EA Other liabilities | 16 189.00 | 26 288.00 | | 16 189.00 |
EC TOTAL (IV) | 311 181.00 | 336 487.00 | | 311 181.00 |
EE Grand total (I to V) | 665 200.00 | 676 245.00 | | 665 200.00 |
EG Accrued income and payables due within one year | 311 181.00 | 336 487.00 | | 311 181.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 941.00 | | | 941.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 725 433.00 | | 725 433.00 | 725 433.00 |
FD Production sold - goods | 50 173.00 | | 50 173.00 | 50 173.00 |
FG Production sold - services | 134 504.00 | | 134 504.00 | 134 504.00 |
FJ Net sales | 910 109.00 | | 910 109.00 | 910 109.00 |
FO Operating subsidies | | | 4 222.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 228.00 | |
FQ Other income | | | 1 498.00 | |
FR Total operating income (I) | | | 919 057.00 | |
FU Purchases of raw materials and other supplies | | | 271 832.00 | |
FV Inventory change (raw materials and supplies) | | | 7 688.00 | |
FW Other purchases and external expenses | | | 193 183.00 | |
FX Taxes, duties, and similar payments | | | 5 521.00 | |
FY Salaries and Wages | | | 291 253.00 | |
FZ Social Security Contributions | | | 135 356.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 23 827.00 | |
GE Other Expenses | | | 335.00 | |
GF Total Operating Expenses (II) | | | 928 995.00 | |
GG - OPERATING RESULT (I - II) | | | -9 938.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 27 085.00 | |
GP Total financial income (V) | | | 27 085.00 | |
GR Interest and similar expenses | | | 264.00 | |
GU Total financial expenses (VI) | | | 264.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 26 821.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 883.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | 1 021.00 | | 1.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HE Exceptional expenses on management operations | 90.00 | 180.00 | | 90.00 |
HF Exceptional expenses on capital transactions | | 107.00 | | |
HH Total exceptional expenses (VIII) | 90.00 | 287.00 | | 90.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -90.00 | -287.00 | | -90.00 |
HK Income tax | 2 532.00 | 9 954.00 | | 2 532.00 |
HL TOTAL REVENUE (I + III + V + VII) | 946 142.00 | 1 031 433.00 | | 946 142.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 931 881.00 | 979 382.00 | | 931 881.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 261.00 | 52 051.00 | | 14 261.00 |
HP References: Equipment leasing | 3 814.00 | 2 296.00 | | 3 814.00 |
| |
| 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 | 596 198.00 | | | 596 198.00 |
I3 DECREASES Total Financial Fixed Assets | | | 240 398.00 | |
I4 DECREASES Grand Total | | | 596 198.00 | |
IO DECREASES Total including other intangible assets | | | 86 896.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 268 904.00 | |
KD ACQUISITIONS Total including other intangible assets | 86 896.00 | | | 86 896.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 268 904.00 | | | 268 904.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 240 398.00 | | | 240 398.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 188 428.00 | 23 827.00 | | 188 428.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 188 428.00 | 23 827.00 | | 188 428.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 954.00 | | | 954.00 |
7B Total provisions for depreciation | 954.00 | | | 954.00 |
7C Grand total | 954.00 | | | 954.00 |
| |
| 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 | 76 327.00 | 76 327.00 | | 76 327.00 |
8C Staff and Related Accounts | 24 863.00 | 24 863.00 | | 24 863.00 |
8D Social Security and Other Social Organizations | 41 410.00 | 41 410.00 | | 41 410.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16 189.00 | 16 189.00 | | 16 189.00 |
UL Receivables related to investments | 228 634.00 | 228 634.00 | | 228 634.00 |
UT Other financial assets | 10 616.00 | 10 616.00 | | 10 616.00 |
UX Other trade receivables | 181 971.00 | 181 971.00 | | 181 971.00 |
VA Doubtful or disputed receivables | 6 646.00 | 6 646.00 | | 6 646.00 |
VB VAT | 67 654.00 | 67 654.00 | | 67 654.00 |
VG Loans with a maturity of up to one year at origin | 941.00 | 941.00 | | 941.00 |
VH Loans with a maturity of more than one year at origin | 15 199.00 | 15 199.00 | | 15 199.00 |
VI Group and Associates | 38 479.00 | 38 479.00 | | 38 479.00 |
VJ Loans taken out during the year | 16 314.00 | | | 16 314.00 |
VK Loans repaid during the year | 24 719.00 | | | 24 719.00 |
VM Income taxes | 5 358.00 | 5 358.00 | | 5 358.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 857.00 | 5 857.00 | | 5 857.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 586.00 | 586.00 | | 586.00 |
VS Prepaid expenses | 3 307.00 | 3 307.00 | | 3 307.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 504 772.00 | 504 772.00 | | 504 772.00 |
VW VAT | 91 914.00 | 91 914.00 | | 91 914.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 311 181.00 | 311 181.00 | | 311 181.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 5 521.00 | 7 739.00 | | 5 521.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 13 670.00 | 12 771.00 | | 13 670.00 |
ST Other accounts | 91 674.00 | 103 387.00 | | 91 674.00 |
XQ Rental, rental and co-ownership charges | 57 979.00 | 68 338.00 | | 57 979.00 |
YT Subcontracting | 29 860.00 | 59 186.00 | | 29 860.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 521.00 | 7 739.00 | | 5 521.00 |
YY Amount of VAT collected | 182 022.00 | 199 626.00 | | 182 022.00 |
YZ Total deductible VAT on goods and services | 75 718.00 | 82 714.00 | | 75 718.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 193 183.00 | 243 683.00 | | 193 183.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 10.00 | | | 10.00 |
