| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 112.00 | 1 062.00 | 50.00 | 1 112.00 |
AH Goodwill | 154 676.00 | | 154 676.00 | 154 676.00 |
AN Land | 30 490.00 | | 30 490.00 | 30 490.00 |
AP Buildings | 243 918.00 | 243 918.00 | | 243 918.00 |
AR Technical installations, industrial equipment and tools | 21 161.00 | 20 740.00 | 421.00 | 21 161.00 |
AT Other tangible assets | 406 870.00 | 235 682.00 | 171 188.00 | 406 870.00 |
BH Other financial assets | 4 000.00 | | 4 000.00 | 4 000.00 |
BJ TOTAL (I) | 862 228.00 | 501 403.00 | 360 825.00 | 862 228.00 |
BT Goods | 233 501.00 | | 233 501.00 | 233 501.00 |
BX Customers and related accounts | 559 915.00 | 8 156.00 | 551 759.00 | 559 915.00 |
BZ Other receivables | 65 421.00 | | 65 421.00 | 65 421.00 |
CD Marketable securities | 300 000.00 | | 300 000.00 | 300 000.00 |
CF Cash and cash equivalents | 616 587.00 | | 616 587.00 | 616 587.00 |
CH Prepaid expenses | 9 928.00 | | 9 928.00 | 9 928.00 |
CJ TOTAL (II) | 1 785 352.00 | 8 156.00 | 1 777 196.00 | 1 785 352.00 |
CO Grand total (0 to V) | 2 647 580.00 | 509 559.00 | 2 138 021.00 | 2 647 580.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 230 000.00 | 230 000.00 | | 230 000.00 |
DD Legal reserve (1) | 23 000.00 | 23 000.00 | | 23 000.00 |
DG Other reserves | 880 831.00 | 811 645.00 | | 880 831.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 332 580.00 | 289 236.00 | | 332 580.00 |
DL TOTAL (I) | 1 466 411.00 | 1 353 881.00 | | 1 466 411.00 |
DP Provisions for Risks | 21 992.00 | 19 538.00 | | 21 992.00 |
DR TOTAL (IV) | 21 992.00 | 19 538.00 | | 21 992.00 |
DU Loans and Debts from Credit Institutions (3) | 44 850.00 | 58 687.00 | | 44 850.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 100.00 | 7 084.00 | | 10 100.00 |
DX Trade payables and related accounts | 112 041.00 | 162 897.00 | | 112 041.00 |
DY Tax and social security liabilities | 202 387.00 | 205 118.00 | | 202 387.00 |
EA Other liabilities | 2 076.00 | 5 560.00 | | 2 076.00 |
EB Prepaid income (2) | 278 164.00 | 252 337.00 | | 278 164.00 |
EC TOTAL (IV) | 649 618.00 | 691 684.00 | | 649 618.00 |
EE Grand total (I to V) | 2 138 021.00 | 2 065 103.00 | | 2 138 021.00 |
EI Including equity loans | 10 100.00 | | | 10 100.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 1 545 107.00 | |
FG Production sold - services | | | 1 399 866.00 | |
FJ Net sales | | | 2 944 973.00 | |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 028.00 | |
FQ Other income | | | 335.00 | |
FR Total operating income (I) | | | 2 957 336.00 | |
FS Purchases of goods (including customs duties) | | | 1 125 216.00 | |
FT Inventory change (goods) | | | -38 249.00 | |
FU Purchases of raw materials and other supplies | | | -5 021.00 | |
FW Other purchases and external expenses | | | 273 480.00 | |
FX Taxes, duties, and similar payments | | | 35 692.00 | |
FY Salaries and Wages | | | 826 720.00 | |
FZ Social Security Contributions | | | 218 275.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 51 560.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 6 194.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 2 454.00 | |
GE Other Expenses | | | 3 808.00 | |
GF Total Operating Expenses (II) | | | 2 500 129.00 | |
GG - OPERATING RESULT (I - II) | | | 457 206.00 | |
GL Other interest and similar income | | | 13 703.00 | |
GP Total financial income (V) | | | 13 703.00 | |
GR Interest and similar expenses | | | 575.00 | |
GU Total financial expenses (VI) | | | 575.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 13 128.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 470 334.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 8 000.00 | 41 393.00 | | 8 000.00 |
HD Total exceptional income (VII) | 8 000.00 | 41 393.00 | | 8 000.00 |
HE Exceptional expenses on management operations | 45.00 | | | 45.00 |
HF Exceptional expenses on capital transactions | 4 826.00 | 42 285.00 | | 4 826.00 |
HH Total exceptional expenses (VIII) | 4 871.00 | 42 285.00 | | 4 871.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 129.00 | -892.00 | | 3 129.00 |
HK Income tax | 140 884.00 | 118 496.00 | | 140 884.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 979 039.00 | 2 763 411.00 | | 2 979 039.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 646 459.00 | 2 474 176.00 | | 2 646 459.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 332 580.00 | 289 236.00 | | 332 580.00 |
| |
| 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 | 835 157.00 | | | 835 157.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 000.00 | |
I4 DECREASES Grand Total | | | 862 228.00 | |
IO DECREASES Total including other intangible assets | | | 1 112.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 702 439.00 | |
KD ACQUISITIONS Total including other intangible assets | 587.00 | | | 587.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 690 894.00 | | | 690 894.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 000.00 | | | 4 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 484 863.00 | 51 560.00 | 35 019.00 | 484 863.00 |
PE DEPRECIATION Total including other intangible assets | 587.00 | 476.00 | | 587.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 484 276.00 | 51 084.00 | 35 019.00 | 484 276.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4E Provisions for guarantees given to customers | | | | |
5Z Total provisions for risks and expenses | 19 538.00 | 2 454.00 | | 19 538.00 |
7C Grand total | 19 538.00 | 2 454.00 | | 19 538.00 |
UG - Financial | | 2 454.00 | | |
| |
| 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 | 112 041.00 | 112 041.00 | | 112 041.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 176.00 | 12 176.00 | | 12 176.00 |
8L Deferred income | 278 164.00 | 278 164.00 | | 278 164.00 |
UT Other financial assets | 4 000.00 | | | 4 000.00 |
VG Loans with a maturity of up to one year at origin | 71.00 | 71.00 | | 71.00 |
VH Loans with a maturity of more than one year at origin | 44 779.00 | 13 973.00 | 30 806.00 | 44 779.00 |
VK Loans repaid during the year | 13 820.00 | | | 13 820.00 |
VS Prepaid expenses | 9 928.00 | | | 9 928.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 639 264.00 | 635 264.00 | 4 000.00 | 639 264.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 649 618.00 | 618 812.00 | 30 806.00 | 649 618.00 |
