| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 15 000.00 | | 15 000.00 | 15 000.00 |
AH Goodwill | 1 656 914.00 | | 1 656 914.00 | 1 656 914.00 |
AR Technical installations, industrial equipment and tools | 752 652.00 | 717 604.00 | 35 048.00 | 752 652.00 |
AT Other tangible assets | 1 439 630.00 | 1 370 531.00 | 69 099.00 | 1 439 630.00 |
BH Other financial assets | 17 986.00 | | 17 986.00 | 17 986.00 |
BJ TOTAL (I) | 5 699 552.00 | 2 088 135.00 | 3 611 417.00 | 5 699 552.00 |
BT Goods | 1 710 316.00 | | 1 710 316.00 | 1 710 316.00 |
BX Customers and related accounts | 29 227.00 | 9 000.00 | 20 227.00 | 29 227.00 |
BZ Other receivables | 1 615 467.00 | | 1 615 467.00 | 1 615 467.00 |
CF Cash and cash equivalents | 260 554.00 | | 260 554.00 | 260 554.00 |
CH Prepaid expenses | 50 001.00 | | 50 001.00 | 50 001.00 |
CJ TOTAL (II) | 3 665 566.00 | 9 000.00 | 3 656 566.00 | 3 665 566.00 |
CO Grand total (0 to V) | 9 365 118.00 | 2 097 135.00 | 7 267 983.00 | 9 365 118.00 |
CP Shares due in less than one year | 17 986.00 | | | 17 986.00 |
CU Other investments | 1 817 372.00 | | 1 817 372.00 | 1 817 372.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 44 500.00 | 44 500.00 | | 44 500.00 |
DB Share, merger, contribution premiums, etc. | 2 343 953.00 | 2 343 953.00 | | 2 343 953.00 |
DD Legal reserve (1) | 4 450.00 | 4 450.00 | | 4 450.00 |
DG Other reserves | 1 665 566.00 | 1 356 698.00 | | 1 665 566.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 519 233.00 | 308 868.00 | | 519 233.00 |
DL TOTAL (I) | 4 577 702.00 | 4 058 469.00 | | 4 577 702.00 |
DU Loans and Debts from Credit Institutions (3) | 2 061 298.00 | 1 408 686.00 | | 2 061 298.00 |
DV Miscellaneous Loans and Financial Debts (4) | 29 885.00 | 359 314.00 | | 29 885.00 |
DX Trade payables and related accounts | 504 108.00 | 412 162.00 | | 504 108.00 |
DY Tax and social security liabilities | 93 806.00 | 88 439.00 | | 93 806.00 |
EA Other liabilities | 1 184.00 | 1 184.00 | | 1 184.00 |
EC TOTAL (IV) | 2 690 281.00 | 2 269 784.00 | | 2 690 281.00 |
EE Grand total (I to V) | 7 267 983.00 | 6 328 253.00 | | 7 267 983.00 |
EG Accrued income and payables due within one year | 2 052 638.00 | 2 205 320.00 | | 2 052 638.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 548 589.00 | 573 525.00 | | 548 589.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 95 373.00 | | 95 373.00 | 95 373.00 |
FG Production sold - services | 30 394.00 | | 30 394.00 | 30 394.00 |
FJ Net sales | 125 767.00 | | 125 767.00 | 125 767.00 |
FO Operating subsidies | | | 1 994 394.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 21 885.00 | |
FQ Other income | | | 1 258.00 | |
FR Total operating income (I) | | | 2 143 304.00 | |
FS Purchases of goods (including customs duties) | | | 97 708.00 | |
FT Inventory change (goods) | | | -69 252.00 | |
FW Other purchases and external expenses | | | 1 361 779.00 | |
FX Taxes, duties, and similar payments | | | 24 009.00 | |
FY Salaries and Wages | | | 69 265.00 | |
FZ Social Security Contributions | | | -980.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 53 291.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 9 000.00 | |
GE Other Expenses | | | 6 249.00 | |
GF Total Operating Expenses (II) | | | 1 551 069.00 | |
GG - OPERATING RESULT (I - II) | | | 592 235.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 3 860.00 | |
GP Total financial income (V) | | | 3 860.00 | |
GR Interest and similar expenses | | | 66 816.00 | |
GU Total financial expenses (VI) | | | 66 816.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -62 956.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 529 279.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 21 885.00 | 19 676.00 | | 21 885.00 |
A4 Equity method investments | 5 983.00 | 18 735.00 | | 5 983.00 |
HA Exceptional income from management transactions | 279.00 | | | 279.00 |
HB Exceptional income from capital transactions | 7 023.00 | | | 7 023.00 |
HD Total exceptional income (VII) | 7 302.00 | | | 7 302.00 |
HE Exceptional expenses on management operations | 19 282.00 | 2 202.00 | | 19 282.00 |
HF Exceptional expenses on capital transactions | 4 065.00 | | | 4 065.00 |
HH Total exceptional expenses (VIII) | 23 348.00 | 2 202.00 | | 23 348.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -16 046.00 | -2 202.00 | | -16 046.00 |
HK Income tax | -6 000.00 | 1 866.00 | | -6 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 154 466.00 | 6 239 244.00 | | 2 154 466.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 635 233.00 | 5 930 376.00 | | 1 635 233.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 519 233.00 | 308 868.00 | | 519 233.00 |
HP References: Equipment leasing | 21 028.00 | 14 756.00 | | 21 028.00 |
| |
| 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 | 5 683 629.00 | | 30 629.00 | 5 683 629.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 835 357.00 | |
I4 DECREASES Grand Total | | 14 706.00 | 5 699 552.00 | |
IO DECREASES Total including other intangible assets | | | 1 671 914.00 | |
IY DECREASES Total Tangible Fixed Assets | | 14 706.00 | 2 192 281.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 671 914.00 | | | 1 671 914.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 176 358.00 | | 30 629.00 | 2 176 358.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 835 357.00 | | | 1 835 357.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 045 485.00 | 53 291.00 | 10 641.00 | 2 045 485.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 045 485.00 | 53 291.00 | 10 641.00 | 2 045 485.00 |
| |
| 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 | 504 108.00 | 504 108.00 | | 504 108.00 |
8D Social Security and Other Social Organizations | 35 502.00 | 35 502.00 | | 35 502.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 184.00 | 1 184.00 | | 1 184.00 |
UT Other financial assets | 17 986.00 | 17 986.00 | | 17 986.00 |
UX Other trade receivables | 18 427.00 | 18 427.00 | | 18 427.00 |
UY Staff and related accounts | 8 291.00 | 8 291.00 | | 8 291.00 |
UZ Social Security, other social security organizations | 3 161.00 | 3 161.00 | | 3 161.00 |
VA Doubtful or disputed receivables | 10 800.00 | 10 800.00 | | 10 800.00 |
VB VAT | 147 570.00 | 147 570.00 | | 147 570.00 |
VC Group and associates | 246 321.00 | 246 321.00 | | 246 321.00 |
VG Loans with a maturity of up to one year at origin | 548 589.00 | 548 589.00 | | 548 589.00 |
VH Loans with a maturity of more than one year at origin | 1 512 709.00 | 875 066.00 | 637 643.00 | 1 512 709.00 |
VI Group and Associates | 29 885.00 | 29 885.00 | | 29 885.00 |
VJ Loans taken out during the year | 838 413.00 | | | 838 413.00 |
VK Loans repaid during the year | 191 618.00 | | | 191 618.00 |
VM Income taxes | 10 134.00 | 10 134.00 | | 10 134.00 |
VQ Other Taxes, Duties, and Similar Debts | 56 504.00 | 56 504.00 | | 56 504.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 199 990.00 | 1 199 990.00 | | 1 199 990.00 |
VS Prepaid expenses | 50 001.00 | 50 001.00 | | 50 001.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 712 681.00 | 1 712 681.00 | | 1 712 681.00 |
VW VAT | 1 800.00 | 1 800.00 | | 1 800.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 690 281.00 | 2 052 638.00 | 637 643.00 | 2 690 281.00 |
