| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 12 140.00 | 6 875.00 | 5 265.00 | 12 140.00 |
AH Goodwill | 99 882.00 | | 99 882.00 | 99 882.00 |
AJ Other Intangible Assets | | 27.00 | -27.00 | |
AR Technical installations, industrial equipment and tools | 39 645.00 | 36 338.00 | 3 308.00 | 39 645.00 |
AT Other tangible assets | 119 229.00 | 97 986.00 | 21 243.00 | 119 229.00 |
BH Other financial assets | 23 979.00 | | 23 979.00 | 23 979.00 |
BJ TOTAL (I) | 294 875.00 | 141 225.00 | 153 650.00 | 294 875.00 |
BT Goods | 830 219.00 | 59 460.00 | 770 759.00 | 830 219.00 |
BV Advances and down payments on orders | 44 106.00 | | 44 106.00 | 44 106.00 |
BX Customers and related accounts | 2 852 545.00 | 644 298.00 | 2 208 248.00 | 2 852 545.00 |
BZ Other receivables | 75 887.00 | | 75 887.00 | 75 887.00 |
CD Marketable securities | 14 245.00 | | 14 245.00 | 14 245.00 |
CF Cash and cash equivalents | 323 463.00 | | 323 463.00 | 323 463.00 |
CJ TOTAL (II) | 4 140 465.00 | 703 758.00 | 3 436 708.00 | 4 140 465.00 |
CN Currency translation adjustments (V) | | | | |
CO Grand total (0 to V) | 4 435 340.00 | 844 983.00 | 3 590 357.00 | 4 435 340.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 533 572.00 | 533 572.00 | | 533 572.00 |
DD Legal reserve (1) | 53 357.00 | 53 357.00 | | 53 357.00 |
DG Other reserves | 602 407.00 | 602 407.00 | | 602 407.00 |
DH Retained earnings | -401 348.00 | -331 632.00 | | -401 348.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 724.00 | -69 715.00 | | 22 724.00 |
DL TOTAL (I) | 810 712.00 | 787 988.00 | | 810 712.00 |
DX Trade payables and related accounts | 2 667 105.00 | 2 640 530.00 | | 2 667 105.00 |
DY Tax and social security liabilities | 75 541.00 | 65 216.00 | | 75 541.00 |
EA Other liabilities | 36 999.00 | 6 311.00 | | 36 999.00 |
EC TOTAL (IV) | 2 779 645.00 | 2 712 058.00 | | 2 779 645.00 |
ED (V) | | 934.00 | | |
EE Grand total (I to V) | 3 590 357.00 | 3 500 980.00 | | 3 590 357.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 6 831 293.00 | 1 035 033.00 | 7 866 326.00 | 6 831 293.00 |
FG Production sold - services | 845.00 | | 845.00 | 845.00 |
FJ Net sales | 6 832 138.00 | 1 035 033.00 | 7 867 171.00 | 6 832 138.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 68 455.00 | |
FR Total operating income (I) | | | 7 935 626.00 | |
FS Purchases of goods (including customs duties) | | | 6 239 194.00 | |
FT Inventory change (goods) | | | 142 434.00 | |
FU Purchases of raw materials and other supplies | | | 1 905.00 | |
FW Other purchases and external expenses | | | 614 464.00 | |
FX Taxes, duties, and similar payments | | | 21 336.00 | |
FY Salaries and Wages | | | 423 266.00 | |
FZ Social Security Contributions | | | 120 560.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 036.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 329 493.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 7 904 687.00 | |
GG - OPERATING RESULT (I - II) | | | 30 939.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 237.00 | |
GN Positive exchange differences | | | 18 321.00 | |
GP Total financial income (V) | | | 18 558.00 | |
GR Interest and similar expenses | | | 15 866.00 | |
GS Negative differences of foreign exchange | | | 34 688.00 | |
GU Total financial expenses (VI) | | | 50 554.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -31 997.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 058.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 35 161.00 | 105 937.00 | | 35 161.00 |
HD Total exceptional income (VII) | 35 161.00 | 105 937.00 | | 35 161.00 |
HE Exceptional expenses on management operations | 11 379.00 | 2 955.00 | | 11 379.00 |
HH Total exceptional expenses (VIII) | 11 379.00 | 2 955.00 | | 11 379.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 23 782.00 | 102 982.00 | | 23 782.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 989 344.00 | 6 946 984.00 | | 7 989 344.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 966 620.00 | 7 016 699.00 | | 7 966 620.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 724.00 | -69 715.00 | | 22 724.00 |
| |
| 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 | 294 875.00 | | | 294 875.00 |
I3 DECREASES Total Financial Fixed Assets | | | 23 979.00 | |
I4 DECREASES Grand Total | | | 294 875.00 | |
IO DECREASES Total including other intangible assets | | | 112 022.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 158 874.00 | |
KD ACQUISITIONS Total including other intangible assets | 112 022.00 | | | 112 022.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 158 874.00 | | | 158 874.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 23 979.00 | | | 23 979.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 129 190.00 | 12 036.00 | | 129 190.00 |
PE DEPRECIATION Total including other intangible assets | 6 902.00 | | | 6 902.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 122 288.00 | 12 036.00 | | 122 288.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 68 455.00 | 59 460.00 | 68 455.00 | 68 455.00 |
6T Receivables | 374 265.00 | 270 033.00 | | 374 265.00 |
7B Total provisions for depreciation | 442 720.00 | 329 493.00 | 68 455.00 | 442 720.00 |
7C Grand total | 442 720.00 | 329 493.00 | 68 455.00 | 442 720.00 |
UE of which provisions and reversals: - Operating | | 329 493.00 | 68 455.00 | |
| |
| 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 | 2 667 105.00 | 2 667 105.00 | | 2 667 105.00 |
8C Staff and Related Accounts | 33 515.00 | 33 515.00 | | 33 515.00 |
8D Social Security and Other Social Organizations | 31 511.00 | 31 511.00 | | 31 511.00 |
8K Other liabilities (including liabilities related to repo transactions) | 36 999.00 | 36 999.00 | | 36 999.00 |
UT Other financial assets | 23 979.00 | | 23 979.00 | 23 979.00 |
UX Other trade receivables | 1 661 783.00 | 1 661 783.00 | | 1 661 783.00 |
UY Staff and related accounts | 14 227.00 | 14 227.00 | | 14 227.00 |
VA Doubtful or disputed receivables | 1 190 763.00 | 1 190 763.00 | | 1 190 763.00 |
VB VAT | 9 823.00 | 9 823.00 | | 9 823.00 |
VM Income taxes | 16 059.00 | 16 059.00 | | 16 059.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 054.00 | 5 054.00 | | 5 054.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 35 778.00 | 35 778.00 | | 35 778.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 952 411.00 | 2 928 432.00 | 23 979.00 | 2 952 411.00 |
VW VAT | 5 461.00 | 5 461.00 | | 5 461.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 779 645.00 | 2 779 645.00 | | 2 779 645.00 |
