| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 22 914.00 | 22 913.00 | | 22 914.00 |
AH Goodwill | 137 204.00 | | 137 204.00 | 137 204.00 |
AP Buildings | 18 194.00 | 11 939.00 | 6 255.00 | 18 194.00 |
AR Technical installations, industrial equipment and tools | 24 183.00 | 18 628.00 | 5 555.00 | 24 183.00 |
AT Other tangible assets | 252 006.00 | 196 924.00 | 55 082.00 | 252 006.00 |
BH Other financial assets | 60 697.00 | | 60 697.00 | 60 697.00 |
BJ TOTAL (I) | 515 198.00 | 250 404.00 | 264 793.00 | 515 198.00 |
BX Customers and related accounts | 702 178.00 | | 702 178.00 | 702 178.00 |
BZ Other receivables | 99 340.00 | | 99 340.00 | 99 340.00 |
CD Marketable securities | 150 000.00 | | 150 000.00 | 150 000.00 |
CF Cash and cash equivalents | 585 497.00 | | 585 497.00 | 585 497.00 |
CH Prepaid expenses | 4 846.00 | | 4 846.00 | 4 846.00 |
CJ TOTAL (II) | 1 541 861.00 | | 1 541 861.00 | 1 541 861.00 |
CO Grand total (0 to V) | 2 057 058.00 | 250 404.00 | 1 806 654.00 | 2 057 058.00 |
CP Shares due in less than one year | 60 697.00 | | | 60 697.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 153 000.00 | 153 000.00 | | 153 000.00 |
DB Share, merger, contribution premiums, etc. | 31 100.00 | 31 100.00 | | 31 100.00 |
DD Legal reserve (1) | 15 300.00 | 15 300.00 | | 15 300.00 |
DH Retained earnings | 703 765.00 | 624 225.00 | | 703 765.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 79 099.00 | 79 539.00 | | 79 099.00 |
DL TOTAL (I) | 982 263.00 | 903 164.00 | | 982 263.00 |
DU Loans and Debts from Credit Institutions (3) | 200 000.00 | | | 200 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 167.00 | 1 167.00 | | 1 167.00 |
DX Trade payables and related accounts | 407 695.00 | 351 564.00 | | 407 695.00 |
DY Tax and social security liabilities | 147 900.00 | 85 713.00 | | 147 900.00 |
EA Other liabilities | 67 629.00 | 22 699.00 | | 67 629.00 |
EC TOTAL (IV) | 824 391.00 | 461 143.00 | | 824 391.00 |
EE Grand total (I to V) | 1 806 654.00 | 1 364 307.00 | | 1 806 654.00 |
EG Accrued income and payables due within one year | 824 391.00 | 461 143.00 | | 824 391.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 050 914.00 | | 3 050 914.00 | 3 050 914.00 |
FJ Net sales | 3 050 914.00 | | 3 050 914.00 | 3 050 914.00 |
FO Operating subsidies | | | 3 394.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 25 139.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 3 079 446.00 | |
FW Other purchases and external expenses | | | 2 578 326.00 | |
FX Taxes, duties, and similar payments | | | 53 829.00 | |
FY Salaries and Wages | | | 212 059.00 | |
FZ Social Security Contributions | | | 105 852.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 21 100.00 | |
GE Other Expenses | | | 2 342.00 | |
GF Total Operating Expenses (II) | | | 2 973 509.00 | |
GG - OPERATING RESULT (I - II) | | | 105 938.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 105 938.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 25 139.00 | 2 445.00 | | 25 139.00 |
HA Exceptional income from management transactions | 6 462.00 | 4 977.00 | | 6 462.00 |
HD Total exceptional income (VII) | 6 462.00 | 4 977.00 | | 6 462.00 |
HE Exceptional expenses on management operations | 9 422.00 | 2 816.00 | | 9 422.00 |
HH Total exceptional expenses (VIII) | 9 422.00 | 2 816.00 | | 9 422.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 961.00 | 2 161.00 | | -2 961.00 |
HK Income tax | 23 878.00 | 24 092.00 | | 23 878.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 085 908.00 | 3 267 977.00 | | 3 085 908.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 006 809.00 | 3 188 438.00 | | 3 006 809.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 79 099.00 | 79 539.00 | | 79 099.00 |
| |
| 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 | 467 180.00 | | 52 475.00 | 467 180.00 |
I3 DECREASES Total Financial Fixed Assets | | | 60 697.00 | |
I4 DECREASES Grand Total | | 4 457.00 | 515 198.00 | |
IO DECREASES Total including other intangible assets | | | 160 118.00 | |
IY DECREASES Total Tangible Fixed Assets | | 4 457.00 | 294 383.00 | |
KD ACQUISITIONS Total including other intangible assets | 160 118.00 | | | 160 118.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 246 365.00 | | 52 475.00 | 246 365.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 60 697.00 | | | 60 697.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 233 317.00 | 21 100.00 | 4 012.00 | 233 317.00 |
PE DEPRECIATION Total including other intangible assets | 17 772.00 | 5 141.00 | | 17 772.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 215 545.00 | 15 959.00 | 4 012.00 | 215 545.00 |
| |
| 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 | 1 125.00 | 1 125.00 | | 1 125.00 |
8B Suppliers and Related Accounts | 407 695.00 | 407 695.00 | | 407 695.00 |
8C Staff and Related Accounts | 13 322.00 | 13 322.00 | | 13 322.00 |
8D Social Security and Other Social Organizations | 25 546.00 | 25 546.00 | | 25 546.00 |
8E Income Taxes | 23 878.00 | 23 878.00 | | 23 878.00 |
8K Other liabilities (including liabilities related to repo transactions) | 67 629.00 | 67 629.00 | | 67 629.00 |
UT Other financial assets | 60 697.00 | 60 697.00 | | 60 697.00 |
UX Other trade receivables | 702 178.00 | 702 178.00 | | 702 178.00 |
UY Staff and related accounts | 763.00 | 763.00 | | 763.00 |
VB VAT | 83 012.00 | 83 012.00 | | 83 012.00 |
VH Loans with a maturity of more than one year at origin | 200 000.00 | 200 000.00 | | 200 000.00 |
VI Group and Associates | 42.00 | 42.00 | | 42.00 |
VJ Loans taken out during the year | 200 000.00 | | | 200 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 201.00 | 4 201.00 | | 4 201.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 15 565.00 | 15 565.00 | | 15 565.00 |
VS Prepaid expenses | 4 846.00 | 4 846.00 | | 4 846.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 867 061.00 | 867 061.00 | | 867 061.00 |
VW VAT | 80 953.00 | 80 953.00 | | 80 953.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 824 391.00 | 824 391.00 | | 824 391.00 |
