| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 45 735.00 | | 45 735.00 | 45 735.00 |
AR Technical installations, industrial equipment and tools | 417 477.00 | 414 404.00 | 3 073.00 | 417 477.00 |
AT Other tangible assets | 80 847.00 | 79 676.00 | 1 170.00 | 80 847.00 |
BD Other fixed assets | 4 200.00 | | 4 200.00 | 4 200.00 |
BH Other financial assets | 12 000.00 | | 12 000.00 | 12 000.00 |
BJ TOTAL (I) | 560 258.00 | 494 081.00 | 66 178.00 | 560 258.00 |
BL Raw materials, supplies | 130 569.00 | | 130 569.00 | 130 569.00 |
BR Intermediate and finished products | 45 771.00 | | 45 771.00 | 45 771.00 |
BX Customers and related accounts | 98 562.00 | | 98 562.00 | 98 562.00 |
BZ Other receivables | 77 778.00 | | 77 778.00 | 77 778.00 |
CF Cash and cash equivalents | 205 654.00 | | 205 654.00 | 205 654.00 |
CH Prepaid expenses | 96.00 | | 96.00 | 96.00 |
CJ TOTAL (II) | 558 430.00 | | 558 430.00 | 558 430.00 |
CO Grand total (0 to V) | 1 118 688.00 | 494 081.00 | 624 608.00 | 1 118 688.00 |
CP Shares due in less than one year | 12 000.00 | | | 12 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 51 000.00 | 51 000.00 | | 51 000.00 |
DD Legal reserve (1) | 5 100.00 | 5 100.00 | | 5 100.00 |
DE Statutory or contractual reserves | 74 605.00 | 74 605.00 | | 74 605.00 |
DG Other reserves | 214 346.00 | 179 264.00 | | 214 346.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 48 626.00 | 35 083.00 | | 48 626.00 |
DL TOTAL (I) | 393 678.00 | 345 052.00 | | 393 678.00 |
DU Loans and Debts from Credit Institutions (3) | 3 739.00 | 26 818.00 | | 3 739.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 472.00 | 22 416.00 | | 15 472.00 |
DX Trade payables and related accounts | 189 123.00 | 118 031.00 | | 189 123.00 |
DY Tax and social security liabilities | 19 552.00 | 51 118.00 | | 19 552.00 |
EA Other liabilities | 3 045.00 | 2 296.00 | | 3 045.00 |
EC TOTAL (IV) | 230 929.00 | 220 679.00 | | 230 929.00 |
EE Grand total (I to V) | 624 608.00 | 565 731.00 | | 624 608.00 |
EG Accrued income and payables due within one year | 230 929.00 | 216 951.00 | | 230 929.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 11.00 | 11.00 | | 11.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 171 762.00 | | 1 171 762.00 | 1 171 762.00 |
FJ Net sales | 1 171 762.00 | | 1 171 762.00 | 1 171 762.00 |
FM Inventory production | | | -15 056.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 618.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 1 165 333.00 | |
FS Purchases of goods (including customs duties) | | | 580.00 | |
FU Purchases of raw materials and other supplies | | | 723 675.00 | |
FV Inventory change (raw materials and supplies) | | | -5 889.00 | |
FW Other purchases and external expenses | | | 348 823.00 | |
FX Taxes, duties, and similar payments | | | 6 806.00 | |
FY Salaries and Wages | | | 73 819.00 | |
FZ Social Security Contributions | | | 12 019.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 364.00 | |
GE Other Expenses | | | 18.00 | |
GF Total Operating Expenses (II) | | | 1 167 214.00 | |
GG - OPERATING RESULT (I - II) | | | -1 881.00 | |
GH Attributed profit or transferred loss (III) | | | 9 374.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 47 319.00 | |
GP Total financial income (V) | | | 47 319.00 | |
GR Interest and similar expenses | | | 1 243.00 | |
GU Total financial expenses (VI) | | | 1 243.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 46 076.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 53 568.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 8 618.00 | 9 470.00 | | 8 618.00 |
HA Exceptional income from management transactions | | 335.00 | | |
HB Exceptional income from capital transactions | 880.00 | 60 000.00 | | 880.00 |
HD Total exceptional income (VII) | 1 880.00 | 60 335.00 | | 1 880.00 |
HE Exceptional expenses on management operations | 1 186.00 | 8 326.00 | | 1 186.00 |
HF Exceptional expenses on capital transactions | 1 880.00 | 31 858.00 | | 1 880.00 |
HH Total exceptional expenses (VIII) | 3 066.00 | 40 184.00 | | 3 066.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 186.00 | 20 151.00 | | -1 186.00 |
HK Income tax | 3 756.00 | 3 354.00 | | 3 756.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 223 906.00 | 1 309 684.00 | | 1 223 906.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 175 279.00 | 1 274 601.00 | | 1 175 279.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 48 626.00 | 35 083.00 | | 48 626.00 |
| |
| 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 | 588 839.00 | | | 588 839.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 880.00 | 16 200.00 | |
I4 DECREASES Grand Total | | 28 581.00 | 560 258.00 | |
IO DECREASES Total including other intangible assets | | 686.00 | 45 735.00 | |
IY DECREASES Total Tangible Fixed Assets | | 26 015.00 | 498 323.00 | |
KD ACQUISITIONS Total including other intangible assets | 46 421.00 | | | 46 421.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 524 338.00 | | | 524 338.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 18 080.00 | | | 18 080.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 513 418.00 | 7 364.00 | 26 701.00 | 513 418.00 |
PE DEPRECIATION Total including other intangible assets | 686.00 | | 686.00 | 686.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 512 732.00 | 7 364.00 | 26 015.00 | 512 732.00 |
| |
| 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 | 189 123.00 | 189 123.00 | | 189 123.00 |
8C Staff and Related Accounts | 10 818.00 | 10 818.00 | | 10 818.00 |
8D Social Security and Other Social Organizations | 6 294.00 | 6 294.00 | | 6 294.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 045.00 | 3 045.00 | | 3 045.00 |
UT Other financial assets | 12 000.00 | 12 000.00 | | 12 000.00 |
UX Other trade receivables | 98 562.00 | | | 98 562.00 |
VB VAT | 8 524.00 | | | 8 524.00 |
VG Loans with a maturity of up to one year at origin | 11.00 | 11.00 | | 11.00 |
VH Loans with a maturity of more than one year at origin | 3 727.00 | 3 727.00 | | 3 727.00 |
VI Group and Associates | 15 472.00 | 15 472.00 | | 15 472.00 |
VK Loans repaid during the year | 22 131.00 | | | 22 131.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 887.00 | 1 887.00 | | 1 887.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 69 254.00 | | | 69 254.00 |
VS Prepaid expenses | 96.00 | | | 96.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 188 436.00 | 188 436.00 | | 188 436.00 |
VW VAT | 553.00 | 553.00 | | 553.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 230 929.00 | 230 929.00 | | 230 929.00 |
