| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 2 123 910.00 | 648 000.00 | 1 475 910.00 | 2 123 910.00 |
AJ Other Intangible Assets | 30 641.00 | 30 641.00 | | 30 641.00 |
AR Technical installations, industrial equipment and tools | 10 000.00 | 10 000.00 | | 10 000.00 |
AT Other tangible assets | 610 367.00 | 531 159.00 | 79 208.00 | 610 367.00 |
BH Other financial assets | 157 711.00 | | 157 711.00 | 157 711.00 |
BJ TOTAL (I) | 2 933 029.00 | 1 219 800.00 | 1 713 229.00 | 2 933 029.00 |
BN Goods in progress | 522 727.00 | | 522 727.00 | 522 727.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 1 929 387.00 | 248 761.00 | 1 680 626.00 | 1 929 387.00 |
BZ Other receivables | 97 565.00 | | 97 565.00 | 97 565.00 |
CD Marketable securities | 1 029 548.00 | | 1 029 548.00 | 1 029 548.00 |
CF Cash and cash equivalents | 598 553.00 | | 598 553.00 | 598 553.00 |
CH Prepaid expenses | 56 699.00 | | 56 699.00 | 56 699.00 |
CJ TOTAL (II) | 4 234 479.00 | 248 761.00 | 3 985 718.00 | 4 234 479.00 |
CO Grand total (0 to V) | 7 167 508.00 | 1 468 561.00 | 5 698 948.00 | 7 167 508.00 |
CU Other investments | 400.00 | | 400.00 | 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 558 609.00 | 558 609.00 | | 558 609.00 |
DB Share, merger, contribution premiums, etc. | 512 314.00 | 512 314.00 | | 512 314.00 |
DD Legal reserve (1) | 56 886.00 | 56 886.00 | | 56 886.00 |
DE Statutory or contractual reserves | 120 490.00 | 120 490.00 | | 120 490.00 |
DG Other reserves | 175 022.00 | 175 022.00 | | 175 022.00 |
DH Retained earnings | 913 095.00 | 668 371.00 | | 913 095.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 482 185.00 | 565 412.00 | | 482 185.00 |
DL TOTAL (I) | 2 818 601.00 | 2 657 104.00 | | 2 818 601.00 |
DU Loans and Debts from Credit Institutions (3) | 697 493.00 | 242 519.00 | | 697 493.00 |
DV Miscellaneous Loans and Financial Debts (4) | 346 263.00 | 478 469.00 | | 346 263.00 |
DX Trade payables and related accounts | 418 646.00 | 443 797.00 | | 418 646.00 |
DY Tax and social security liabilities | 1 386 594.00 | 1 259 714.00 | | 1 386 594.00 |
EA Other liabilities | 31 351.00 | 30 269.00 | | 31 351.00 |
EC TOTAL (IV) | 2 880 346.00 | 2 454 768.00 | | 2 880 346.00 |
EE Grand total (I to V) | 5 698 948.00 | 5 111 872.00 | | 5 698 948.00 |
EG Accrued income and payables due within one year | 2 280 346.00 | 2 418 148.00 | | 2 280 346.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 75 836.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 4 798 302.00 | |
FJ Net sales | | | 4 798 302.00 | |
FM Inventory production | | | -27 655.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 195 895.00 | |
FQ Other income | | | 50 257.00 | |
FR Total operating income (I) | | | 5 016 799.00 | |
FW Other purchases and external expenses | | | 1 604 692.00 | |
FX Taxes, duties, and similar payments | | | 76 434.00 | |
FY Salaries and Wages | | | 1 991 996.00 | |
FZ Social Security Contributions | | | 463 218.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 083.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 52 400.00 | |
GE Other Expenses | | | 153 103.00 | |
GF Total Operating Expenses (II) | | | 4 355 926.00 | |
GG - OPERATING RESULT (I - II) | | | 660 873.00 | |
GL Other interest and similar income | | | 1 097.00 | |
GP Total financial income (V) | | | 1 097.00 | |
GR Interest and similar expenses | | | 3 480.00 | |
GU Total financial expenses (VI) | | | 3 480.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 383.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 658 490.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 226.00 | | | 226.00 |
HB Exceptional income from capital transactions | 11 000.00 | 8 000.00 | | 11 000.00 |
HD Total exceptional income (VII) | 11 226.00 | 8 000.00 | | 11 226.00 |
HE Exceptional expenses on management operations | 1 572.00 | 33 686.00 | | 1 572.00 |
HF Exceptional expenses on capital transactions | 1 000.00 | | | 1 000.00 |
HH Total exceptional expenses (VIII) | 2 572.00 | 33 686.00 | | 2 572.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 8 654.00 | -25 686.00 | | 8 654.00 |
HJ Employee participation in company results | | 1.00 | | |
HK Income tax | 184 959.00 | 229 341.00 | | 184 959.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 029 122.00 | 5 530 609.00 | | 5 029 122.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 546 937.00 | 4 965 197.00 | | 4 546 937.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 482 185.00 | 565 412.00 | | 482 185.00 |
HP References: Equipment leasing | 8 607.00 | 12 950.00 | | 8 607.00 |
| |
| 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 | 2 899 251.00 | | 60 694.00 | 2 899 251.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 000.00 | 158 111.00 | |
I4 DECREASES Grand Total | | 26 916.00 | 2 933 029.00 | |
IO DECREASES Total including other intangible assets | | | 2 154 551.00 | |
IY DECREASES Total Tangible Fixed Assets | | 25 916.00 | 620 367.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 154 551.00 | | | 2 154 551.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 616 356.00 | | 29 927.00 | 616 356.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 128 343.00 | | 30 767.00 | 128 343.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 583 633.00 | 14 083.00 | 25 916.00 | 583 633.00 |
PE DEPRECIATION Total including other intangible assets | 30 641.00 | | | 30 641.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 552 992.00 | 14 083.00 | 25 916.00 | 552 992.00 |
| |
| 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 | 35 584.00 | 35 584.00 | | 35 584.00 |
8B Suppliers and Related Accounts | 418 646.00 | 418 646.00 | | 418 646.00 |
8D Social Security and Other Social Organizations | 1 386 594.00 | 1 386 594.00 | | 1 386 594.00 |
8K Other liabilities (including liabilities related to repo transactions) | 31 350.00 | 31 350.00 | | 31 350.00 |
UT Other financial assets | 157 711.00 | | 157 711.00 | 157 711.00 |
UX Other trade receivables | 1 929 387.00 | 1 929 387.00 | | 1 929 387.00 |
VG Loans with a maturity of up to one year at origin | 1 448.00 | 1 448.00 | | 1 448.00 |
VH Loans with a maturity of more than one year at origin | 696 044.00 | 96 044.00 | 600 000.00 | 696 044.00 |
VI Group and Associates | 310 679.00 | 310 679.00 | | 310 679.00 |
VJ Loans taken out during the year | 600 000.00 | | | 600 000.00 |
VK Loans repaid during the year | 70 639.00 | | | 70 639.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 97 565.00 | 97 565.00 | | 97 565.00 |
VS Prepaid expenses | 56 699.00 | 56 699.00 | | 56 699.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 241 362.00 | 2 083 651.00 | 157 711.00 | 2 241 362.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 880 346.00 | 2 280 346.00 | 600 000.00 | 2 880 346.00 |
