| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 876 000.00 | | 876 000.00 | 876 000.00 |
AP Buildings | 130 312.00 | 130 312.00 | | 130 312.00 |
AR Technical installations, industrial equipment and tools | 74 101.00 | 74 097.00 | 4.00 | 74 101.00 |
AT Other tangible assets | 93 682.00 | 69 096.00 | 24 586.00 | 93 682.00 |
BB Receivables related to investments | 41 513.00 | | 41 513.00 | 41 513.00 |
BD Other fixed assets | 2 955.00 | | 2 955.00 | 2 955.00 |
BH Other financial assets | 14 703.00 | | 14 703.00 | 14 703.00 |
BJ TOTAL (I) | 1 248 467.00 | 273 506.00 | 974 961.00 | 1 248 467.00 |
BT Goods | 158 507.00 | 9 085.00 | 149 422.00 | 158 507.00 |
BX Customers and related accounts | 134 629.00 | | 134 629.00 | 134 629.00 |
BZ Other receivables | 585 041.00 | | 585 041.00 | 585 041.00 |
CF Cash and cash equivalents | 13 964.00 | | 13 964.00 | 13 964.00 |
CH Prepaid expenses | 7 725.00 | | 7 725.00 | 7 725.00 |
CJ TOTAL (II) | 899 866.00 | 9 085.00 | 890 781.00 | 899 866.00 |
CO Grand total (0 to V) | 2 148 332.00 | 282 591.00 | 1 865 742.00 | 2 148 332.00 |
CP Shares due in less than one year | 41 513.00 | | | 41 513.00 |
CU Other investments | 15 200.00 | | 15 200.00 | 15 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 29 025.00 | 29 025.00 | | 29 025.00 |
DB Share, merger, contribution premiums, etc. | 629 475.00 | 629 475.00 | | 629 475.00 |
DD Legal reserve (1) | 2 903.00 | 2 903.00 | | 2 903.00 |
DG Other reserves | 271 751.00 | 271 751.00 | | 271 751.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 165 421.00 | 72 470.00 | | 165 421.00 |
DL TOTAL (I) | 1 098 575.00 | 1 005 623.00 | | 1 098 575.00 |
DU Loans and Debts from Credit Institutions (3) | 300 875.00 | 304 712.00 | | 300 875.00 |
DV Miscellaneous Loans and Financial Debts (4) | 170 315.00 | 98 500.00 | | 170 315.00 |
DX Trade payables and related accounts | 195 046.00 | 205 134.00 | | 195 046.00 |
DY Tax and social security liabilities | 100 859.00 | 84 774.00 | | 100 859.00 |
EA Other liabilities | 72.00 | 4.00 | | 72.00 |
EC TOTAL (IV) | 767 167.00 | 693 124.00 | | 767 167.00 |
EE Grand total (I to V) | 1 865 742.00 | 1 698 747.00 | | 1 865 742.00 |
EG Accrued income and payables due within one year | 497 337.00 | 393 124.00 | | 497 337.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 477 694.00 | | 1 477 694.00 | 1 477 694.00 |
FJ Net sales | 1 477 694.00 | | 1 477 694.00 | 1 477 694.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 127.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 1 482 830.00 | |
FS Purchases of goods (including customs duties) | | | 561 323.00 | |
FT Inventory change (goods) | | | 372.00 | |
FW Other purchases and external expenses | | | 303 923.00 | |
FX Taxes, duties, and similar payments | | | 6 006.00 | |
FY Salaries and Wages | | | 280 263.00 | |
FZ Social Security Contributions | | | 101 018.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 966.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 59.00 | |
GF Total Operating Expenses (II) | | | 1 255 930.00 | |
GG - OPERATING RESULT (I - II) | | | 226 899.00 | |
GK Income from other securities and fixed asset receivables | | | 548.00 | |
GL Other interest and similar income | | | 5 964.00 | |
GP Total financial income (V) | | | 6 511.00 | |
GR Interest and similar expenses | | | 7 810.00 | |
GU Total financial expenses (VI) | | | 7 810.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 298.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 225 601.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4 150.00 | 122.00 | | 4 150.00 |
HD Total exceptional income (VII) | 4 150.00 | 122.00 | | 4 150.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 150.00 | 122.00 | | 4 150.00 |
HK Income tax | 64 330.00 | 28 183.00 | | 64 330.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 493 491.00 | 1 054 540.00 | | 1 493 491.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 328 070.00 | 982 070.00 | | 1 328 070.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 165 421.00 | 72 470.00 | | 165 421.00 |
| |
| 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 | 1 233 067.00 | | 15 913.00 | 1 233 067.00 |
I3 DECREASES Total Financial Fixed Assets | | 513.00 | 74 371.00 | |
I4 DECREASES Grand Total | | 513.00 | 1 248 467.00 | |
IO DECREASES Total including other intangible assets | | | 876 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 298 095.00 | |
KD ACQUISITIONS Total including other intangible assets | 876 000.00 | | | 876 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 282 695.00 | | 15 400.00 | 282 695.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 74 371.00 | | 513.00 | 74 371.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 270 540.00 | 2 966.00 | | 270 540.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 270 540.00 | 2 966.00 | | 270 540.00 |
| |
| 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 | 195 046.00 | 195 046.00 | | 195 046.00 |
8C Staff and Related Accounts | 38 699.00 | 38 699.00 | | 38 699.00 |
8D Social Security and Other Social Organizations | 40 799.00 | 40 799.00 | | 40 799.00 |
8K Other liabilities (including liabilities related to repo transactions) | 72.00 | 72.00 | | 72.00 |
UL Receivables related to investments | 41 513.00 | 41 513.00 | | 41 513.00 |
UT Other financial assets | 14 703.00 | | 14 703.00 | 14 703.00 |
UX Other trade receivables | 134 629.00 | 134 629.00 | | 134 629.00 |
VB VAT | 3 458.00 | 3 458.00 | | 3 458.00 |
VC Group and associates | 557 995.00 | 557 995.00 | | 557 995.00 |
VG Loans with a maturity of up to one year at origin | 170 440.00 | 170 440.00 | | 170 440.00 |
VH Loans with a maturity of more than one year at origin | 300 750.00 | 30 920.00 | 269 830.00 | 300 750.00 |
VK Loans repaid during the year | 4 392.00 | | | 4 392.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 121.00 | 4 121.00 | | 4 121.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 23 587.00 | 23 587.00 | | 23 587.00 |
VS Prepaid expenses | 7 725.00 | 7 725.00 | | 7 725.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 783 611.00 | 768 908.00 | 14 703.00 | 783 611.00 |
VW VAT | 17 239.00 | 17 239.00 | | 17 239.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 767 167.00 | 497 337.00 | 269 830.00 | 767 167.00 |
