| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 22 087.00 | 22 087.00 | | 22 087.00 |
AH Goodwill | 189 949.00 | 48 480.00 | 141 469.00 | 189 949.00 |
AN Land | 5 145.00 | 5 061.00 | 84.00 | 5 145.00 |
AR Technical installations, industrial equipment and tools | 281 508.00 | 255 579.00 | 25 929.00 | 281 508.00 |
AT Other tangible assets | 1 318 106.00 | 1 192 278.00 | 125 828.00 | 1 318 106.00 |
BD Other fixed assets | 15 969.00 | | 15 969.00 | 15 969.00 |
BH Other financial assets | 272.00 | | 272.00 | 272.00 |
BJ TOTAL (I) | 1 833 036.00 | 1 523 484.00 | 309 552.00 | 1 833 036.00 |
BT Goods | 9 081 184.00 | 459 606.00 | 8 621 578.00 | 9 081 184.00 |
BV Advances and down payments on orders | 5 400.00 | | 5 400.00 | 5 400.00 |
BX Customers and related accounts | 784 730.00 | 2 561.00 | 782 169.00 | 784 730.00 |
BZ Other receivables | 1 282 797.00 | | 1 282 797.00 | 1 282 797.00 |
CF Cash and cash equivalents | 780 894.00 | | 780 894.00 | 780 894.00 |
CH Prepaid expenses | 14 767.00 | | 14 767.00 | 14 767.00 |
CJ TOTAL (II) | 11 949 772.00 | 462 167.00 | 11 487 605.00 | 11 949 772.00 |
CO Grand total (0 to V) | 13 782 808.00 | 1 985 651.00 | 11 797 157.00 | 13 782 808.00 |
CR Shares due in more than one year | 3 067.00 | | | 3 067.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 407 600.00 | 407 600.00 | | 407 600.00 |
DB Share, merger, contribution premiums, etc. | 50 650.00 | 50 650.00 | | 50 650.00 |
DD Legal reserve (1) | 40 760.00 | 40 760.00 | | 40 760.00 |
DG Other reserves | 3 372 910.00 | 3 084 701.00 | | 3 372 910.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 327 449.00 | 308 209.00 | | 327 449.00 |
DL TOTAL (I) | 4 199 369.00 | 3 891 920.00 | | 4 199 369.00 |
DP Provisions for Risks | 55 750.00 | 47 309.00 | | 55 750.00 |
DR TOTAL (IV) | 55 750.00 | 47 309.00 | | 55 750.00 |
DU Loans and Debts from Credit Institutions (3) | 762 321.00 | 334 000.00 | | 762 321.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 915.00 | 2 915.00 | | 2 915.00 |
DW Advances and down payments received on current orders | 107 614.00 | 60 513.00 | | 107 614.00 |
DX Trade payables and related accounts | 6 121 917.00 | 4 096 515.00 | | 6 121 917.00 |
DY Tax and social security liabilities | 518 656.00 | 515 853.00 | | 518 656.00 |
EA Other liabilities | 28 614.00 | | | 28 614.00 |
EC TOTAL (IV) | 7 542 037.00 | 5 009 796.00 | | 7 542 037.00 |
EE Grand total (I to V) | 11 797 157.00 | 8 949 025.00 | | 11 797 157.00 |
EG Accrued income and payables due within one year | 7 434 423.00 | 4 949 283.00 | | 7 434 423.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 762 321.00 | 334 000.00 | | 762 321.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 19 769 729.00 | 201 434.00 | 19 971 163.00 | 19 769 729.00 |
FD Production sold - goods | 2 102 830.00 | | 2 102 830.00 | 2 102 830.00 |
FG Production sold - services | 1 055 857.00 | | 1 055 857.00 | 1 055 857.00 |
FJ Net sales | 22 928 416.00 | 201 434.00 | 23 129 850.00 | 22 928 416.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 543 158.00 | |
FQ Other income | | | 1 817.00 | |
FR Total operating income (I) | | | 23 674 826.00 | |
FS Purchases of goods (including customs duties) | | | 22 167 184.00 | |
FT Inventory change (goods) | | | -2 489 332.00 | |
FW Other purchases and external expenses | | | 912 669.00 | |
FX Taxes, duties, and similar payments | | | 188 311.00 | |
FY Salaries and Wages | | | 1 280 406.00 | |
FZ Social Security Contributions | | | 524 979.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 55 113.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 459 896.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 55 750.00 | |
GE Other Expenses | | | 1 074.00 | |
GF Total Operating Expenses (II) | | | 23 156 050.00 | |
GG - OPERATING RESULT (I - II) | | | 518 776.00 | |
GL Other interest and similar income | | | 16.00 | |
GP Total financial income (V) | | | 16.00 | |
GR Interest and similar expenses | | | 64 021.00 | |
GU Total financial expenses (VI) | | | 64 021.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -64 005.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 454 771.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 498.00 | 13 736.00 | | 2 498.00 |
HB Exceptional income from capital transactions | 1.00 | 1 155.00 | | 1.00 |
HD Total exceptional income (VII) | 2 499.00 | 25 391.00 | | 2 499.00 |
HE Exceptional expenses on management operations | 1 445.00 | 17 147.00 | | 1 445.00 |
HH Total exceptional expenses (VIII) | 1 445.00 | 17 147.00 | | 1 445.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 054.00 | 8 244.00 | | 1 054.00 |
HK Income tax | 128 376.00 | 126 818.00 | | 128 376.00 |
HL TOTAL REVENUE (I + III + V + VII) | 23 677 341.00 | 20 369 347.00 | | 23 677 341.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 349 892.00 | 20 061 138.00 | | 23 349 892.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 327 449.00 | 308 209.00 | | 327 449.00 |
| |
| 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 | 1 938 792.00 | | | 1 938 792.00 |
I3 DECREASES Total Financial Fixed Assets | | | 16 241.00 | |
I4 DECREASES Grand Total | | | 1 833 036.00 | |
IO DECREASES Total including other intangible assets | | | 22 087.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 604 759.00 | |
KD ACQUISITIONS Total including other intangible assets | 24 412.00 | | | 24 412.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 708 189.00 | | | 1 708 189.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 16 241.00 | | | 16 241.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 584 092.00 | 55 113.00 | 164 202.00 | 1 584 092.00 |
PE DEPRECIATION Total including other intangible assets | 23 952.00 | 460.00 | 2 326.00 | 23 952.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 560 141.00 | 54 653.00 | 161 876.00 | 1 560 141.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
4E Provisions for guarantees given to customers | | | | |
5Z Total provisions for risks and expenses | 47 309.00 | 55 750.00 | 47 309.00 | 47 309.00 |
7C Grand total | 47 309.00 | 55 750.00 | 47 309.00 | 47 309.00 |
UE of which provisions and reversals: - Operating | | 55 750.00 | 47 309.00 | |
| |
| 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 | 6 121 917.00 | 6 121 917.00 | | 6 121 917.00 |
8K Other liabilities (including liabilities related to repo transactions) | 31 529.00 | 31 529.00 | | 31 529.00 |
UT Other financial assets | 272.00 | | | 272.00 |
VG Loans with a maturity of up to one year at origin | 762 321.00 | 762 321.00 | | 762 321.00 |
VS Prepaid expenses | 14 767.00 | | | 14 767.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 082 567.00 | 2 079 228.00 | 3 339.00 | 2 082 567.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 434 423.00 | 7 434 423.00 | | 7 434 423.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 37.00 | | | 37.00 |
