| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 124 919.00 | 124 919.00 | | 124 919.00 |
AF Concessions, Patents and Similar Rights | 12 339.00 | 6 389.00 | 5 951.00 | 12 339.00 |
AH Goodwill | 190 000.00 | | 190 000.00 | 190 000.00 |
AN Land | 479 990.00 | 125 746.00 | 354 245.00 | 479 990.00 |
AP Buildings | 2 514 489.00 | 1 180 982.00 | 1 333 507.00 | 2 514 489.00 |
AR Technical installations, industrial equipment and tools | 773 958.00 | 741 331.00 | 32 627.00 | 773 958.00 |
AT Other tangible assets | 47 098.00 | 38 875.00 | 8 223.00 | 47 098.00 |
BB Receivables related to investments | 20 624.00 | | 20 624.00 | 20 624.00 |
BH Other financial assets | 37 068.00 | | 37 068.00 | 37 068.00 |
BJ TOTAL (I) | 4 265 453.00 | 2 224 392.00 | 2 041 061.00 | 4 265 453.00 |
BT Goods | 392 894.00 | | 392 894.00 | 392 894.00 |
BX Customers and related accounts | 28 035.00 | | 28 035.00 | 28 035.00 |
BZ Other receivables | 872 161.00 | | 872 161.00 | 872 161.00 |
CF Cash and cash equivalents | 1 216 116.00 | | 1 216 116.00 | 1 216 116.00 |
CH Prepaid expenses | 16 930.00 | | 16 930.00 | 16 930.00 |
CJ TOTAL (II) | 2 526 136.00 | | 2 526 136.00 | 2 526 136.00 |
CO Grand total (0 to V) | 6 791 590.00 | 2 224 392.00 | 4 567 198.00 | 6 791 590.00 |
CU Other investments | 58 818.00 | | 58 818.00 | 58 818.00 |
CX Development or Research and Development Expenses | 6 150.00 | 6 150.00 | | 6 150.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 400 000.00 | 1 400 000.00 | | 1 400 000.00 |
DB Share, merger, contribution premiums, etc. | 502 996.00 | 502 996.00 | | 502 996.00 |
DD Legal reserve (1) | 5 004.00 | | | 5 004.00 |
DG Other reserves | 95 084.00 | | | 95 084.00 |
DH Retained earnings | | -499 752.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 564 616.00 | 599 840.00 | | 564 616.00 |
DL TOTAL (I) | 2 567 700.00 | 2 003 084.00 | | 2 567 700.00 |
DU Loans and Debts from Credit Institutions (3) | 1 391 856.00 | 1 163 076.00 | | 1 391 856.00 |
DV Miscellaneous Loans and Financial Debts (4) | 500.00 | | | 500.00 |
DX Trade payables and related accounts | 451 371.00 | 530 751.00 | | 451 371.00 |
DY Tax and social security liabilities | 138 772.00 | 123 312.00 | | 138 772.00 |
EA Other liabilities | 15 900.00 | 5 217.00 | | 15 900.00 |
EB Prepaid income (2) | 1 100.00 | | | 1 100.00 |
EC TOTAL (IV) | 1 999 497.00 | 1 822 357.00 | | 1 999 497.00 |
EE Grand total (I to V) | 4 567 198.00 | 3 825 441.00 | | 4 567 198.00 |
EG Accrued income and payables due within one year | 1 009 759.00 | 740 208.00 | | 1 009 759.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 6 909 328.00 | | 6 909 328.00 | 6 909 328.00 |
FG Production sold - services | 109 270.00 | | 109 270.00 | 109 270.00 |
FJ Net sales | 7 018 598.00 | | 7 018 598.00 | 7 018 598.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 14 925.00 | |
FQ Other income | | | 2 344.00 | |
FR Total operating income (I) | | | 7 035 867.00 | |
FS Purchases of goods (including customs duties) | | | 4 776 627.00 | |
FT Inventory change (goods) | | | 10 094.00 | |
FU Purchases of raw materials and other supplies | | | 7 521.00 | |
FW Other purchases and external expenses | | | 717 995.00 | |
FX Taxes, duties, and similar payments | | | 84 767.00 | |
FY Salaries and Wages | | | 491 535.00 | |
FZ Social Security Contributions | | | 118 037.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 221 597.00 | |
GE Other Expenses | | | 4 537.00 | |
GF Total Operating Expenses (II) | | | 6 432 710.00 | |
GG - OPERATING RESULT (I - II) | | | 603 157.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 12 881.00 | |
GL Other interest and similar income | | | 6 251.00 | |
GP Total financial income (V) | | | 19 132.00 | |
GR Interest and similar expenses | | | 54 812.00 | |
GU Total financial expenses (VI) | | | 54 812.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -35 680.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 567 478.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 106 456.00 | | |
HD Total exceptional income (VII) | | 106 456.00 | | |
HE Exceptional expenses on management operations | 2 861.00 | | | 2 861.00 |
HH Total exceptional expenses (VIII) | 2 861.00 | | | 2 861.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 861.00 | 106 456.00 | | -2 861.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 054 999.00 | 6 655 949.00 | | 7 054 999.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 490 383.00 | 6 056 109.00 | | 6 490 383.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 564 616.00 | 599 840.00 | | 564 616.00 |
| |
| 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 | 4 257 586.00 | | | 4 257 586.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 131 069.00 | | | 131 069.00 |
I3 DECREASES Total Financial Fixed Assets | | | 116 510.00 | |
I4 DECREASES Grand Total | | | 4 265 453.00 | |
IN DECREASES Start-up, development, or research expenses | | | 131 069.00 | |
IO DECREASES Total including other intangible assets | | | 12 339.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 815 535.00 | |
KD ACQUISITIONS Total including other intangible assets | 12 339.00 | | | 12 339.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 809 271.00 | | | 3 809 271.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 114 906.00 | | | 114 906.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 002 906.00 | 221 597.00 | 111.00 | 2 002 906.00 |
CY DEPRECIATION Start-up, development, or research expenses | 131 069.00 | | | 131 069.00 |
PE DEPRECIATION Total including other intangible assets | 6 389.00 | | | 6 389.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 865 448.00 | 221 597.00 | 111.00 | 1 865 448.00 |
| |
| 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 | 500.00 | 500.00 | | 500.00 |
8B Suppliers and Related Accounts | 451 371.00 | 451 371.00 | | 451 371.00 |
8K Other liabilities (including liabilities related to repo transactions) | 15 900.00 | 15 900.00 | | 15 900.00 |
8L Deferred income | 1 100.00 | 1 100.00 | | 1 100.00 |
UL Receivables related to investments | 20 624.00 | | | 20 624.00 |
UT Other financial assets | 37 068.00 | | | 37 068.00 |
VG Loans with a maturity of up to one year at origin | 313 362.00 | 313 362.00 | | 313 362.00 |
VH Loans with a maturity of more than one year at origin | 1 078 493.00 | 88 755.00 | 401 044.00 | 1 078 493.00 |
VJ Loans taken out during the year | 380 000.00 | | | 380 000.00 |
VK Loans repaid during the year | 151 220.00 | | | 151 220.00 |
VQ Other Taxes, Duties, and Similar Debts | 138 772.00 | 138 772.00 | | 138 772.00 |
VS Prepaid expenses | 16 930.00 | | | 16 930.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 974 818.00 | 917 126.00 | 57 692.00 | 974 818.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 999 497.00 | 1 009 759.00 | 401 044.00 | 1 999 497.00 |
