| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 152 108.00 | | 152 108.00 | 152 108.00 |
AR Technical installations, industrial equipment and tools | 86 220.00 | 78 865.00 | 7 355.00 | 86 220.00 |
AT Other tangible assets | 65 080.00 | 63 763.00 | 1 317.00 | 65 080.00 |
BH Other financial assets | 676.00 | | 676.00 | 676.00 |
BJ TOTAL (I) | 304 094.00 | 142 628.00 | 161 466.00 | 304 094.00 |
BX Customers and related accounts | 774 462.00 | 19 004.00 | 755 458.00 | 774 462.00 |
BZ Other receivables | 57 824.00 | | 57 824.00 | 57 824.00 |
CD Marketable securities | 11 145.00 | | 11 145.00 | 11 145.00 |
CF Cash and cash equivalents | 269 176.00 | | 269 176.00 | 269 176.00 |
CH Prepaid expenses | 8 862.00 | | 8 862.00 | 8 862.00 |
CJ TOTAL (II) | 1 121 470.00 | 19 004.00 | 1 102 466.00 | 1 121 470.00 |
CO Grand total (0 to V) | 1 425 564.00 | 161 632.00 | 1 263 931.00 | 1 425 564.00 |
CP Shares due in less than one year | 676.00 | | | 676.00 |
CS Evaluated investments - equity method | 10.00 | | 10.00 | 10.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | 400 000.00 | | 400 000.00 |
DB Share, merger, contribution premiums, etc. | 7 702.00 | 7 702.00 | | 7 702.00 |
DD Legal reserve (1) | 40 000.00 | 40 000.00 | | 40 000.00 |
DG Other reserves | 86 117.00 | 85 059.00 | | 86 117.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 937.00 | 1 058.00 | | 4 937.00 |
DL TOTAL (I) | 538 756.00 | 533 819.00 | | 538 756.00 |
DU Loans and Debts from Credit Institutions (3) | 145 216.00 | 150 087.00 | | 145 216.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 383.00 | 2 094.00 | | 3 383.00 |
DX Trade payables and related accounts | 104 907.00 | 170 927.00 | | 104 907.00 |
DY Tax and social security liabilities | 279 191.00 | 258 380.00 | | 279 191.00 |
EA Other liabilities | 47 131.00 | 26 697.00 | | 47 131.00 |
EB Prepaid income (2) | 145 348.00 | 146 280.00 | | 145 348.00 |
EC TOTAL (IV) | 725 176.00 | 754 465.00 | | 725 176.00 |
EE Grand total (I to V) | 1 263 931.00 | 1 288 284.00 | | 1 263 931.00 |
EG Accrued income and payables due within one year | 610 176.00 | 754 465.00 | | 610 176.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 92.00 | 87.00 | | 92.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 578 055.00 | | 1 578 055.00 | 1 578 055.00 |
FJ Net sales | 1 578 055.00 | | 1 578 055.00 | 1 578 055.00 |
FO Operating subsidies | | | 7 301.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 512.00 | |
FQ Other income | | | 91.00 | |
FR Total operating income (I) | | | 1 589 960.00 | |
FW Other purchases and external expenses | | | 720 210.00 | |
FX Taxes, duties, and similar payments | | | 16 425.00 | |
FY Salaries and Wages | | | 624 515.00 | |
FZ Social Security Contributions | | | 209 757.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 462.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 4 958.00 | |
GE Other Expenses | | | 2 314.00 | |
GF Total Operating Expenses (II) | | | 1 585 641.00 | |
GG - OPERATING RESULT (I - II) | | | 4 319.00 | |
GL Other interest and similar income | | | 154.00 | |
GP Total financial income (V) | | | 154.00 | |
GR Interest and similar expenses | | | 382.00 | |
GU Total financial expenses (VI) | | | 382.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -228.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 090.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 512.00 | 500.00 | | 4 512.00 |
HA Exceptional income from management transactions | 611.00 | 10 287.00 | | 611.00 |
HD Total exceptional income (VII) | 611.00 | 10 287.00 | | 611.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 611.00 | 10 287.00 | | 611.00 |
HK Income tax | -236.00 | -391.00 | | -236.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 590 725.00 | 1 432 998.00 | | 1 590 725.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 585 788.00 | 1 431 940.00 | | 1 585 788.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 937.00 | 1 058.00 | | 4 937.00 |
| |
| 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 | 294 049.00 | | 10 045.00 | 294 049.00 |
I3 DECREASES Total Financial Fixed Assets | | | 686.00 | |
I4 DECREASES Grand Total | | | 304 094.00 | |
IO DECREASES Total including other intangible assets | | | 152 108.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 151 300.00 | |
KD ACQUISITIONS Total including other intangible assets | 152 108.00 | | | 152 108.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 141 255.00 | | 10 045.00 | 141 255.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 686.00 | | | 686.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 135 166.00 | 7 462.00 | | 135 166.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 135 166.00 | 7 462.00 | | 135 166.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 14 046.00 | 4 958.00 | | 14 046.00 |
7B Total provisions for depreciation | 14 046.00 | 4 958.00 | | 14 046.00 |
7C Grand total | 14 046.00 | 4 958.00 | | 14 046.00 |
UE of which provisions and reversals: - Operating | | 4 958.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 67.00 | 67.00 | | 67.00 |
8B Suppliers and Related Accounts | 104 907.00 | 104 907.00 | | 104 907.00 |
8C Staff and Related Accounts | 78 370.00 | 78 370.00 | | 78 370.00 |
8D Social Security and Other Social Organizations | 59 786.00 | 59 786.00 | | 59 786.00 |
8K Other liabilities (including liabilities related to repo transactions) | 47 131.00 | 47 131.00 | | 47 131.00 |
8L Deferred income | 145 348.00 | 145 348.00 | | 145 348.00 |
UT Other financial assets | 676.00 | 676.00 | | 676.00 |
UX Other trade receivables | 751 657.00 | 751 657.00 | | 751 657.00 |
VA Doubtful or disputed receivables | 22 805.00 | 22 805.00 | | 22 805.00 |
VB VAT | 17 785.00 | 17 785.00 | | 17 785.00 |
VC Group and associates | 4 222.00 | 4 222.00 | | 4 222.00 |
VG Loans with a maturity of up to one year at origin | 92.00 | 92.00 | | 92.00 |
VH Loans with a maturity of more than one year at origin | 145 124.00 | 30 124.00 | 114 999.00 | 145 124.00 |
VI Group and Associates | 3 317.00 | 3 317.00 | | 3 317.00 |
VK Loans repaid during the year | 7 496.00 | | | 7 496.00 |
VM Income taxes | 236.00 | 236.00 | | 236.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 596.00 | 7 596.00 | | 7 596.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 35 582.00 | 35 582.00 | | 35 582.00 |
VS Prepaid expenses | 8 862.00 | 8 862.00 | | 8 862.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 841 825.00 | 841 825.00 | | 841 825.00 |
VW VAT | 133 439.00 | 133 439.00 | | 133 439.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 725 176.00 | 610 176.00 | 114 999.00 | 725 176.00 |
