| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 394 965.00 | | 394 965.00 | 394 965.00 |
AR Technical installations, industrial equipment and tools | 141 408.00 | 120 844.00 | 20 563.00 | 141 408.00 |
AT Other tangible assets | 249 181.00 | 218 919.00 | 30 261.00 | 249 181.00 |
BH Other financial assets | 5 603.00 | | 5 603.00 | 5 603.00 |
BJ TOTAL (I) | 791 188.00 | 339 764.00 | 451 424.00 | 791 188.00 |
BL Raw materials, supplies | 14 508.00 | | 14 508.00 | 14 508.00 |
BV Advances and down payments on orders | 11 491.00 | | 11 491.00 | 11 491.00 |
BZ Other receivables | 44 917.00 | | 44 917.00 | 44 917.00 |
CD Marketable securities | 446 125.00 | | 446 125.00 | 446 125.00 |
CF Cash and cash equivalents | 319 177.00 | | 319 177.00 | 319 177.00 |
CH Prepaid expenses | 2 685.00 | | 2 685.00 | 2 685.00 |
CJ TOTAL (II) | 838 903.00 | | 838 903.00 | 838 903.00 |
CO Grand total (0 to V) | 1 630 091.00 | 339 764.00 | 1 290 327.00 | 1 630 091.00 |
CP Shares due in less than one year | 5 603.00 | | | 5 603.00 |
CU Other investments | 32.00 | | 32.00 | 32.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 898 150.00 | 867 336.00 | | 898 150.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 96 380.00 | 30 814.00 | | 96 380.00 |
DL TOTAL (I) | 1 002 914.00 | 906 535.00 | | 1 002 914.00 |
DU Loans and Debts from Credit Institutions (3) | 135.00 | 453.00 | | 135.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 549.00 | 18 035.00 | | 16 549.00 |
DX Trade payables and related accounts | 54 569.00 | 32 724.00 | | 54 569.00 |
DY Tax and social security liabilities | 216 159.00 | 161 819.00 | | 216 159.00 |
EC TOTAL (IV) | 287 413.00 | 213 031.00 | | 287 413.00 |
EE Grand total (I to V) | 1 290 327.00 | 1 119 565.00 | | 1 290 327.00 |
EG Accrued income and payables due within one year | 287 413.00 | 213 031.00 | | 287 413.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 617 978.00 | | 1 617 978.00 | 1 617 978.00 |
FJ Net sales | 1 617 978.00 | | 1 617 978.00 | 1 617 978.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 13 183.00 | |
FQ Other income | | | 895.00 | |
FR Total operating income (I) | | | 1 632 056.00 | |
FS Purchases of goods (including customs duties) | | | 235 306.00 | |
FU Purchases of raw materials and other supplies | | | 330 975.00 | |
FV Inventory change (raw materials and supplies) | | | -12 215.00 | |
FW Other purchases and external expenses | | | 201 916.00 | |
FX Taxes, duties, and similar payments | | | 23 800.00 | |
FY Salaries and Wages | | | 509 392.00 | |
FZ Social Security Contributions | | | 184 411.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 27 765.00 | |
GE Other Expenses | | | 4 906.00 | |
GF Total Operating Expenses (II) | | | 1 506 255.00 | |
GG - OPERATING RESULT (I - II) | | | 125 801.00 | |
GL Other interest and similar income | | | 1 394.00 | |
GP Total financial income (V) | | | 1 394.00 | |
GR Interest and similar expenses | | | 217.00 | |
GU Total financial expenses (VI) | | | 217.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 178.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 126 979.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 13 183.00 | 6 907.00 | | 13 183.00 |
HE Exceptional expenses on management operations | | 261.00 | | |
HH Total exceptional expenses (VIII) | | 261.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -261.00 | | |
HK Income tax | 30 599.00 | 5 325.00 | | 30 599.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 633 450.00 | 1 529 042.00 | | 1 633 450.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 537 071.00 | 1 498 228.00 | | 1 537 071.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 96 380.00 | 30 814.00 | | 96 380.00 |
| |
| 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 | 791 188.00 | | | 791 188.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 635.00 | |
I4 DECREASES Grand Total | | | 791 188.00 | |
IO DECREASES Total including other intangible assets | | | 394 965.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 390 588.00 | |
KD ACQUISITIONS Total including other intangible assets | 394 965.00 | | | 394 965.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 390 588.00 | | | 390 588.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 635.00 | | | 5 635.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 311 999.00 | 27 765.00 | | 311 999.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 311 999.00 | 27 765.00 | | 311 999.00 |
| |
| 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 | 54 569.00 | 54 569.00 | | 54 569.00 |
8C Staff and Related Accounts | 109 980.00 | 109 980.00 | | 109 980.00 |
8D Social Security and Other Social Organizations | 71 915.00 | 71 915.00 | | 71 915.00 |
8E Income Taxes | 18 866.00 | 18 866.00 | | 18 866.00 |
UT Other financial assets | 5 603.00 | 5 603.00 | | 5 603.00 |
VB VAT | 10 905.00 | 10 905.00 | | 10 905.00 |
VG Loans with a maturity of up to one year at origin | 135.00 | 135.00 | | 135.00 |
VI Group and Associates | 16 549.00 | 16 549.00 | | 16 549.00 |
VK Loans repaid during the year | 321.00 | | | 321.00 |
VQ Other Taxes, Duties, and Similar Debts | 12 745.00 | 12 745.00 | | 12 745.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 34 012.00 | 34 012.00 | | 34 012.00 |
VS Prepaid expenses | 2 685.00 | 2 685.00 | | 2 685.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 53 205.00 | 53 205.00 | | 53 205.00 |
VW VAT | 2 653.00 | 2 653.00 | | 2 653.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 287 413.00 | 287 413.00 | | 287 413.00 |
