| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 3 219 788.00 | 3 219 788.00 | | 3 219 788.00 |
AT Other tangible assets | 5 826.00 | 5 826.00 | | 5 826.00 |
BH Other financial assets | 14 526.00 | | 14 526.00 | 14 526.00 |
BJ TOTAL (I) | 3 247 228.00 | 3 225 614.00 | 21 615.00 | 3 247 228.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 1 270 328.00 | 28 215.00 | 1 242 113.00 | 1 270 328.00 |
BZ Other receivables | 71 229.00 | | 71 229.00 | 71 229.00 |
CF Cash and cash equivalents | 55.00 | | 55.00 | 55.00 |
CJ TOTAL (II) | 1 341 613.00 | 28 215.00 | 1 313 397.00 | 1 341 613.00 |
CO Grand total (0 to V) | 4 588 841.00 | 3 253 829.00 | 1 335 012.00 | 4 588 841.00 |
CU Other investments | 7 089.00 | | 7 089.00 | 7 089.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 320.00 | 40 320.00 | | 40 320.00 |
DB Share, merger, contribution premiums, etc. | 2 854.00 | 2 854.00 | | 2 854.00 |
DD Legal reserve (1) | 4 032.00 | 4 032.00 | | 4 032.00 |
DG Other reserves | 117 578.00 | 117 578.00 | | 117 578.00 |
DH Retained earnings | -2 743 101.00 | -3 213 562.00 | | -2 743 101.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 273 193.00 | 470 461.00 | | 273 193.00 |
DL TOTAL (I) | -2 305 124.00 | -2 578 317.00 | | -2 305 124.00 |
DQ Provisions for Expenses | 31 515.00 | 42 997.00 | | 31 515.00 |
DR TOTAL (IV) | 31 515.00 | 42 997.00 | | 31 515.00 |
DU Loans and Debts from Credit Institutions (3) | 135.00 | 24.00 | | 135.00 |
DX Trade payables and related accounts | 2 451 652.00 | 2 858 789.00 | | 2 451 652.00 |
DY Tax and social security liabilities | 61 359.00 | 75 693.00 | | 61 359.00 |
EA Other liabilities | 1 095 475.00 | 1 111 897.00 | | 1 095 475.00 |
EC TOTAL (IV) | 3 608 621.00 | 4 046 403.00 | | 3 608 621.00 |
EE Grand total (I to V) | 1 335 012.00 | 1 511 083.00 | | 1 335 012.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 8 024 674.00 | 4 550 576.00 | 12 575 250.00 | 8 024 674.00 |
FG Production sold - services | 569 489.00 | 21 642.00 | 591 131.00 | 569 489.00 |
FJ Net sales | 8 594 163.00 | 4 572 218.00 | 13 166 381.00 | 8 594 163.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 24 519.00 | |
FQ Other income | | | 21 931.00 | |
FR Total operating income (I) | | | 13 212 831.00 | |
FS Purchases of goods (including customs duties) | | | 11 168 579.00 | |
FW Other purchases and external expenses | | | 1 347 997.00 | |
FX Taxes, duties, and similar payments | | | 54 400.00 | |
FY Salaries and Wages | | | 158 187.00 | |
FZ Social Security Contributions | | | 71 876.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 60 558.00 | |
GF Total Operating Expenses (II) | | | 12 861 597.00 | |
GG - OPERATING RESULT (I - II) | | | 351 234.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 759.00 | |
GL Other interest and similar income | | | | |
GN Positive exchange differences | | | 1 042.00 | |
GP Total financial income (V) | | | 1 800.00 | |
GR Interest and similar expenses | | | 60 727.00 | |
GS Negative differences of foreign exchange | | | 142.00 | |
GU Total financial expenses (VI) | | | 60 869.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -59 068.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 292 166.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 16 477.00 | | |
HD Total exceptional income (VII) | | 16 477.00 | | |
HF Exceptional expenses on capital transactions | | 46.00 | | |
HG Exceptional depreciation and provisions | 11 018.00 | | | 11 018.00 |
HH Total exceptional expenses (VIII) | 11 018.00 | 46.00 | | 11 018.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -11 018.00 | 16 431.00 | | -11 018.00 |
HJ Employee participation in company results | 7 955.00 | 8 593.00 | | 7 955.00 |
HL TOTAL REVENUE (I + III + V + VII) | 13 214 632.00 | 13 048 543.00 | | 13 214 632.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 941 439.00 | 12 578 082.00 | | 12 941 439.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 273 193.00 | 470 461.00 | | 273 193.00 |
| |
| 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 | 3 339 269.00 | | | 3 339 269.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 92 040.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 92 040.00 | 21 615.00 | |
I4 DECREASES Grand Total | | 92 040.00 | 3 247 228.00 | |
IO DECREASES Total including other intangible assets | | | 3 219 788.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 826.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 219 788.00 | | | 3 219 788.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 826.00 | | | 5 826.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 113 655.00 | | | 113 655.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 525 677.00 | | | 525 677.00 |
PE DEPRECIATION Total including other intangible assets | 519 851.00 | | | 519 851.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 826.00 | | | 5 826.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | 42 997.00 | 11 018.00 | 22 500.00 | 42 997.00 |
6A on fixed assets – intangible | 2 699 936.00 | | | 2 699 936.00 |
6T Receivables | 29 154.00 | | 939.00 | 29 154.00 |
7B Total provisions for depreciation | 2 729 091.00 | | 939.00 | 2 729 091.00 |
7C Grand total | 2 772 088.00 | 11 018.00 | 23 439.00 | 2 772 088.00 |
UE of which provisions and reversals: - Operating | | | 23 439.00 | |
UJ - Exceptional | | 11 018.00 | | |
| |
| 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 | 2 451 652.00 | 2 451 652.00 | | 2 451 652.00 |
8C Staff and Related Accounts | 37 815.00 | 37 815.00 | | 37 815.00 |
8D Social Security and Other Social Organizations | 20 260.00 | 20 260.00 | | 20 260.00 |
8K Other liabilities (including liabilities related to repo transactions) | 153 674.00 | 153 674.00 | | 153 674.00 |
UT Other financial assets | 14 526.00 | 14 526.00 | | 14 526.00 |
UX Other trade receivables | 1 242 113.00 | 1 242 113.00 | | 1 242 113.00 |
VA Doubtful or disputed receivables | 28 215.00 | 28 215.00 | | 28 215.00 |
VB VAT | 69 572.00 | 69 572.00 | | 69 572.00 |
VG Loans with a maturity of up to one year at origin | 135.00 | 135.00 | | 135.00 |
VI Group and Associates | 941 802.00 | 941 802.00 | | 941 802.00 |
VP Miscellaneous | 1 657.00 | 1 657.00 | | 1 657.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 284.00 | 3 284.00 | | 3 284.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 356 083.00 | 1 356 083.00 | | 1 356 083.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 608 621.00 | 3 608 621.00 | | 3 608 621.00 |
