| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 59 166.00 | 1 570.00 | 57 596.00 | 59 166.00 |
AH Goodwill | 381 123.00 | | 381 123.00 | 381 123.00 |
AJ Other Intangible Assets | 1 475 000.00 | | 1 475 000.00 | 1 475 000.00 |
AR Technical installations, industrial equipment and tools | 384 171.00 | 347 896.00 | 36 275.00 | 384 171.00 |
AT Other tangible assets | 1 188 954.00 | 1 041 302.00 | 147 652.00 | 1 188 954.00 |
BH Other financial assets | 1 707.00 | | 1 707.00 | 1 707.00 |
BJ TOTAL (I) | 3 490 122.00 | 1 390 768.00 | 2 099 353.00 | 3 490 122.00 |
BL Raw materials, supplies | 26 338.00 | | 26 338.00 | 26 338.00 |
BX Customers and related accounts | 15 183.00 | | 15 183.00 | 15 183.00 |
BZ Other receivables | 13 429.00 | | 13 429.00 | 13 429.00 |
CF Cash and cash equivalents | 342 856.00 | | 342 856.00 | 342 856.00 |
CH Prepaid expenses | 3 587.00 | | 3 587.00 | 3 587.00 |
CJ TOTAL (II) | 401 394.00 | | 401 394.00 | 401 394.00 |
CO Grand total (0 to V) | 3 891 516.00 | 1 390 768.00 | 2 500 748.00 | 3 891 516.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 490.00 | 30 490.00 | | 30 490.00 |
DD Legal reserve (1) | 3 049.00 | 3 049.00 | | 3 049.00 |
DG Other reserves | 1 225 272.00 | 1 353 292.00 | | 1 225 272.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 79 234.00 | -8 020.00 | | 79 234.00 |
DL TOTAL (I) | 1 338 045.00 | 1 378 811.00 | | 1 338 045.00 |
DP Provisions for Risks | 10 000.00 | 10 000.00 | | 10 000.00 |
DR TOTAL (IV) | 10 000.00 | 10 000.00 | | 10 000.00 |
DU Loans and Debts from Credit Institutions (3) | 269 908.00 | 317 064.00 | | 269 908.00 |
DV Miscellaneous Loans and Financial Debts (4) | 605 962.00 | 637 603.00 | | 605 962.00 |
DX Trade payables and related accounts | 77 885.00 | 61 515.00 | | 77 885.00 |
DY Tax and social security liabilities | 190 912.00 | 143 901.00 | | 190 912.00 |
DZ Fixed asset liabilities and related accounts | 4 103.00 | 275.00 | | 4 103.00 |
EA Other liabilities | 3 933.00 | 4 731.00 | | 3 933.00 |
EC TOTAL (IV) | 1 152 702.00 | 1 165 088.00 | | 1 152 702.00 |
EE Grand total (I to V) | 2 500 748.00 | 2 553 899.00 | | 2 500 748.00 |
EG Accrued income and payables due within one year | 923 221.00 | 1 145 463.00 | | 923 221.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 536.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 616 962.00 | | 616 962.00 | 616 962.00 |
FG Production sold - services | 1 162.00 | | 1 162.00 | 1 162.00 |
FJ Net sales | 618 124.00 | | 618 124.00 | 618 124.00 |
FO Operating subsidies | | | 271 102.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 32 534.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 921 764.00 | |
FU Purchases of raw materials and other supplies | | | 117 916.00 | |
FV Inventory change (raw materials and supplies) | | | -72.00 | |
FW Other purchases and external expenses | | | 175 204.00 | |
FX Taxes, duties, and similar payments | | | 38 038.00 | |
FY Salaries and Wages | | | 277 643.00 | |
FZ Social Security Contributions | | | 64 511.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 84 326.00 | |
GE Other Expenses | | | 76 120.00 | |
GF Total Operating Expenses (II) | | | 833 685.00 | |
GG - OPERATING RESULT (I - II) | | | 88 079.00 | |
GL Other interest and similar income | | | 335.00 | |
GP Total financial income (V) | | | 335.00 | |
GR Interest and similar expenses | | | 1 914.00 | |
GU Total financial expenses (VI) | | | 1 914.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 580.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 86 499.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 32 534.00 | 48 979.00 | | 32 534.00 |
A4 Equity method investments | 76 120.00 | 162 633.00 | | 76 120.00 |
HA Exceptional income from management transactions | 1 433.00 | 917.00 | | 1 433.00 |
HB Exceptional income from capital transactions | | 257.00 | | |
HD Total exceptional income (VII) | 1 433.00 | 1 174.00 | | 1 433.00 |
HE Exceptional expenses on management operations | 8 484.00 | 4 917.00 | | 8 484.00 |
HF Exceptional expenses on capital transactions | 214.00 | 1 966.00 | | 214.00 |
HH Total exceptional expenses (VIII) | 8 698.00 | 6 883.00 | | 8 698.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 265.00 | -5 709.00 | | -7 265.00 |
HK Income tax | | 748.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 923 532.00 | 1 356 120.00 | | 923 532.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 844 298.00 | 1 364 139.00 | | 844 298.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 79 234.00 | -8 020.00 | | 79 234.00 |
| |
| 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 | 3 448 367.00 | | 51 483.00 | 3 448 367.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 707.00 | |
I4 DECREASES Grand Total | | 9 728.00 | 3 490 122.00 | |
IO DECREASES Total including other intangible assets | | | 1 915 289.00 | |
IY DECREASES Total Tangible Fixed Assets | | 9 728.00 | 1 573 126.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 912 840.00 | | 2 449.00 | 1 912 840.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 533 820.00 | | 49 034.00 | 1 533 820.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 707.00 | | | 1 707.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 315 956.00 | 84 326.00 | 9 514.00 | 1 315 956.00 |
PE DEPRECIATION Total including other intangible assets | 1 451.00 | 120.00 | | 1 451.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 314 505.00 | 84 206.00 | 9 514.00 | 1 314 505.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 10 000.00 | | | 10 000.00 |
7C Grand total | 10 000.00 | | | 10 000.00 |
| |
| 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 | 77 885.00 | 77 885.00 | | 77 885.00 |
8C Staff and Related Accounts | 103 098.00 | 103 098.00 | | 103 098.00 |
8D Social Security and Other Social Organizations | 43 898.00 | 43 898.00 | | 43 898.00 |
8J Fixed Asset Liabilities and Related Accounts | 4 103.00 | 4 103.00 | | 4 103.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 933.00 | 3 933.00 | | 3 933.00 |
UT Other financial assets | 1 707.00 | | 1 707.00 | 1 707.00 |
UX Other trade receivables | 15 183.00 | 15 183.00 | | 15 183.00 |
UZ Social Security, other social security organizations | 2 722.00 | 2 722.00 | | 2 722.00 |
VB VAT | 2 468.00 | 2 468.00 | | 2 468.00 |
VC Group and associates | 3 874.00 | 3 874.00 | | 3 874.00 |
VG Loans with a maturity of up to one year at origin | 283.00 | 283.00 | | 283.00 |
VH Loans with a maturity of more than one year at origin | 269 626.00 | 40 144.00 | 229 481.00 | 269 626.00 |
VI Group and Associates | 605 962.00 | 605 962.00 | | 605 962.00 |
VK Loans repaid during the year | 46 862.00 | | | 46 862.00 |
VP Miscellaneous | 4 318.00 | 4 318.00 | | 4 318.00 |
VQ Other Taxes, Duties, and Similar Debts | 35 802.00 | 35 802.00 | | 35 802.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 48.00 | 48.00 | | 48.00 |
VS Prepaid expenses | 3 587.00 | 3 587.00 | | 3 587.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 33 907.00 | 32 200.00 | 1 707.00 | 33 907.00 |
VW VAT | 8 114.00 | 8 114.00 | | 8 114.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 152 702.00 | 923 221.00 | 229 481.00 | 1 152 702.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 9 667.00 | 11 966.00 | | 9 667.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 627.00 | 14 979.00 | | 4 627.00 |
ST Other accounts | 73 156.00 | 134 254.00 | | 73 156.00 |
XQ Rental, rental and co-ownership charges | 92 446.00 | 79 176.00 | | 92 446.00 |
YT Subcontracting | 4 974.00 | 6 209.00 | | 4 974.00 |
YW Business tax | 28 372.00 | 3 162.00 | | 28 372.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 38 038.00 | 15 128.00 | | 38 038.00 |
YY Amount of VAT collected | 75 697.00 | 156 983.00 | | 75 697.00 |
YZ Total deductible VAT on goods and services | 41 020.00 | 84 298.00 | | 41 020.00 |
ZE Dividends | 120 000.00 | | | 120 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 175 204.00 | 234 618.00 | | 175 204.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 23.00 | | | 23.00 |
