| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 098.00 | 4 098.00 | | 4 098.00 |
AH Goodwill | 3 039 098.00 | | 3 039 098.00 | 3 039 098.00 |
AR Technical installations, industrial equipment and tools | 3 373.00 | 3 373.00 | | 3 373.00 |
AT Other tangible assets | 316 175.00 | 285 561.00 | 30 614.00 | 316 175.00 |
BH Other financial assets | 20 960.00 | | 20 960.00 | 20 960.00 |
BJ TOTAL (I) | 3 423 477.00 | 293 032.00 | 3 130 445.00 | 3 423 477.00 |
BT Goods | 216 594.00 | | 216 594.00 | 216 594.00 |
BX Customers and related accounts | 15 132.00 | | 15 132.00 | 15 132.00 |
BZ Other receivables | 574 035.00 | | 574 035.00 | 574 035.00 |
CD Marketable securities | 30 460.00 | | 30 460.00 | 30 460.00 |
CF Cash and cash equivalents | 382 088.00 | | 382 088.00 | 382 088.00 |
CH Prepaid expenses | 10 106.00 | | 10 106.00 | 10 106.00 |
CJ TOTAL (II) | 1 228 414.00 | | 1 228 414.00 | 1 228 414.00 |
CO Grand total (0 to V) | 4 651 891.00 | 293 032.00 | 4 358 859.00 | 4 651 891.00 |
CP Shares due in less than one year | 20 960.00 | | | 20 960.00 |
CU Other investments | 39 772.00 | | 39 772.00 | 39 772.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 010.00 | 5 010.00 | | 5 010.00 |
DB Share, merger, contribution premiums, etc. | 625 581.00 | 625 581.00 | | 625 581.00 |
DD Legal reserve (1) | 501.00 | 350.00 | | 501.00 |
DG Other reserves | 2 708 512.00 | 2 386 936.00 | | 2 708 512.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 349 392.00 | 321 728.00 | | 349 392.00 |
DL TOTAL (I) | 3 688 997.00 | 3 339 605.00 | | 3 688 997.00 |
DU Loans and Debts from Credit Institutions (3) | 425 085.00 | 685 484.00 | | 425 085.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 870.00 | 73 845.00 | | 27 870.00 |
DX Trade payables and related accounts | 139 602.00 | 105 185.00 | | 139 602.00 |
DY Tax and social security liabilities | 77 306.00 | 82 069.00 | | 77 306.00 |
EC TOTAL (IV) | 669 862.00 | 946 584.00 | | 669 862.00 |
EE Grand total (I to V) | 4 358 859.00 | 4 286 188.00 | | 4 358 859.00 |
EG Accrued income and payables due within one year | 483 367.00 | 493 711.00 | | 483 367.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 931 695.00 | | 2 931 695.00 | 2 931 695.00 |
FG Production sold - services | 76 166.00 | | 76 166.00 | 76 166.00 |
FJ Net sales | 3 007 861.00 | | 3 007 861.00 | 3 007 861.00 |
FO Operating subsidies | | | 9 370.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 510.00 | |
FQ Other income | | | 175.00 | |
FR Total operating income (I) | | | 3 024 916.00 | |
FS Purchases of goods (including customs duties) | | | 2 020 196.00 | |
FT Inventory change (goods) | | | -9 198.00 | |
FW Other purchases and external expenses | | | 90 808.00 | |
FX Taxes, duties, and similar payments | | | 11 500.00 | |
FY Salaries and Wages | | | 305 762.00 | |
FZ Social Security Contributions | | | 109 669.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 953.00 | |
GE Other Expenses | | | 650.00 | |
GF Total Operating Expenses (II) | | | 2 540 341.00 | |
GG - OPERATING RESULT (I - II) | | | 484 576.00 | |
GL Other interest and similar income | | | 11 389.00 | |
GP Total financial income (V) | | | 11 389.00 | |
GR Interest and similar expenses | | | 10 517.00 | |
GU Total financial expenses (VI) | | | 10 517.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 871.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 485 447.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 7 510.00 | 6 556.00 | | 7 510.00 |
HA Exceptional income from management transactions | | 1 527.00 | | |
HB Exceptional income from capital transactions | 1 922.00 | | | 1 922.00 |
HD Total exceptional income (VII) | 1 922.00 | 1 527.00 | | 1 922.00 |
HE Exceptional expenses on management operations | 5 864.00 | 2 899.00 | | 5 864.00 |
HF Exceptional expenses on capital transactions | 3 120.00 | | | 3 120.00 |
HH Total exceptional expenses (VIII) | 8 984.00 | 2 899.00 | | 8 984.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 063.00 | -1 372.00 | | -7 063.00 |
HK Income tax | 128 992.00 | 118 234.00 | | 128 992.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 038 227.00 | 2 981 723.00 | | 3 038 227.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 688 834.00 | 2 659 995.00 | | 2 688 834.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 349 392.00 | 321 728.00 | | 349 392.00 |
| |
| 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 | 3 426 597.00 | | | 3 426 597.00 |
I3 DECREASES Total Financial Fixed Assets | | 3 120.00 | 60 732.00 | |
I4 DECREASES Grand Total | | 3 120.00 | 3 423 477.00 | |
IO DECREASES Total including other intangible assets | | | 3 043 196.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 319 548.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 043 196.00 | | | 3 043 196.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 319 548.00 | | | 319 548.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 63 852.00 | | | 63 852.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 282 079.00 | 10 953.00 | | 282 079.00 |
PE DEPRECIATION Total including other intangible assets | 4 098.00 | | | 4 098.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 277 981.00 | 10 953.00 | | 277 981.00 |
| |
| 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 | 27 819.00 | 27 819.00 | | 27 819.00 |
8B Suppliers and Related Accounts | 139 602.00 | 139 602.00 | | 139 602.00 |
8C Staff and Related Accounts | 23 403.00 | 23 403.00 | | 23 403.00 |
8D Social Security and Other Social Organizations | 32 946.00 | 32 946.00 | | 32 946.00 |
8E Income Taxes | 10 756.00 | 10 756.00 | | 10 756.00 |
UT Other financial assets | 20 960.00 | 20 960.00 | | 20 960.00 |
UX Other trade receivables | 15 132.00 | 15 132.00 | | 15 132.00 |
VB VAT | 627.00 | 627.00 | | 627.00 |
VG Loans with a maturity of up to one year at origin | 31.00 | 31.00 | | 31.00 |
VH Loans with a maturity of more than one year at origin | 425 054.00 | 238 559.00 | 186 495.00 | 425 054.00 |
VI Group and Associates | 50.00 | 50.00 | | 50.00 |
VK Loans repaid during the year | 296 567.00 | | | 296 567.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 384.00 | 2 384.00 | | 2 384.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 573 408.00 | 573 408.00 | | 573 408.00 |
VS Prepaid expenses | 10 106.00 | 10 106.00 | | 10 106.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 620 233.00 | 620 233.00 | | 620 233.00 |
VW VAT | 7 816.00 | 7 816.00 | | 7 816.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 669 862.00 | 483 367.00 | 186 495.00 | 669 862.00 |
