| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 544.00 | 2 544.00 | | 2 544.00 |
AH Goodwill | 38 112.00 | | 38 112.00 | 38 112.00 |
AR Technical installations, industrial equipment and tools | 327 546.00 | 263 461.00 | 64 086.00 | 327 546.00 |
AT Other tangible assets | 206 267.00 | 148 288.00 | 57 979.00 | 206 267.00 |
BD Other fixed assets | 23.00 | | 23.00 | 23.00 |
BH Other financial assets | 1 312.00 | | 1 312.00 | 1 312.00 |
BJ TOTAL (I) | 577 304.00 | 414 292.00 | 163 012.00 | 577 304.00 |
BL Raw materials, supplies | 20 068.00 | | 20 068.00 | 20 068.00 |
BX Customers and related accounts | 19 379.00 | | 19 379.00 | 19 379.00 |
BZ Other receivables | 169 194.00 | | 169 194.00 | 169 194.00 |
CF Cash and cash equivalents | 190 075.00 | | 190 075.00 | 190 075.00 |
CH Prepaid expenses | 7 323.00 | | 7 323.00 | 7 323.00 |
CJ TOTAL (II) | 406 039.00 | | 406 039.00 | 406 039.00 |
CO Grand total (0 to V) | 983 344.00 | 414 292.00 | 569 051.00 | 983 344.00 |
CP Shares due in less than one year | 1 312.00 | | | 1 312.00 |
CU Other investments | 1 500.00 | | 1 500.00 | 1 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 120 000.00 | 120 000.00 | | 120 000.00 |
DD Legal reserve (1) | 12 000.00 | 12 000.00 | | 12 000.00 |
DG Other reserves | 160 025.00 | 127 031.00 | | 160 025.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 285.00 | 44 994.00 | | 36 285.00 |
DL TOTAL (I) | 328 309.00 | 304 025.00 | | 328 309.00 |
DU Loans and Debts from Credit Institutions (3) | 98 271.00 | 70 176.00 | | 98 271.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 3 632.00 | | |
DX Trade payables and related accounts | 55 649.00 | 30 928.00 | | 55 649.00 |
DY Tax and social security liabilities | 86 148.00 | 82 727.00 | | 86 148.00 |
DZ Fixed asset liabilities and related accounts | | 14 798.00 | | |
EA Other liabilities | 675.00 | 600.00 | | 675.00 |
EC TOTAL (IV) | 240 742.00 | 202 862.00 | | 240 742.00 |
EE Grand total (I to V) | 569 051.00 | 506 886.00 | | 569 051.00 |
EG Accrued income and payables due within one year | 170 407.00 | 155 045.00 | | 170 407.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 10 994.00 | | 10 994.00 | 10 994.00 |
FD Production sold - goods | 1 096 507.00 | | 1 096 507.00 | 1 096 507.00 |
FG Production sold - services | 2 917.00 | | 2 917.00 | 2 917.00 |
FJ Net sales | 1 110 418.00 | | 1 110 418.00 | 1 110 418.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 30 261.00 | |
FQ Other income | | | 37.00 | |
FR Total operating income (I) | | | 1 140 715.00 | |
FS Purchases of goods (including customs duties) | | | 10 994.00 | |
FU Purchases of raw materials and other supplies | | | 317 345.00 | |
FV Inventory change (raw materials and supplies) | | | -5 764.00 | |
FW Other purchases and external expenses | | | 169 985.00 | |
FX Taxes, duties, and similar payments | | | 11 903.00 | |
FY Salaries and Wages | | | 502 785.00 | |
FZ Social Security Contributions | | | 67 998.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 39 225.00 | |
GE Other Expenses | | | 69.00 | |
GF Total Operating Expenses (II) | | | 1 114 541.00 | |
GG - OPERATING RESULT (I - II) | | | 26 175.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 730.00 | |
GP Total financial income (V) | | | 730.00 | |
GR Interest and similar expenses | | | 1 892.00 | |
GU Total financial expenses (VI) | | | 1 892.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 162.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 013.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 30 261.00 | 22 528.00 | | 30 261.00 |
HB Exceptional income from capital transactions | 917.00 | 100.00 | | 917.00 |
HD Total exceptional income (VII) | 917.00 | 100.00 | | 917.00 |
HE Exceptional expenses on management operations | 45.00 | 45.00 | | 45.00 |
HH Total exceptional expenses (VIII) | 45.00 | 45.00 | | 45.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 872.00 | 55.00 | | 872.00 |
HK Income tax | -10 400.00 | -5 474.00 | | -10 400.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 142 362.00 | 1 115 677.00 | | 1 142 362.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 106 078.00 | 1 070 683.00 | | 1 106 078.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36 285.00 | 44 994.00 | | 36 285.00 |
| |
| 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 | 538 098.00 | | 55 456.00 | 538 098.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 835.00 | |
I4 DECREASES Grand Total | | 16 250.00 | 577 304.00 | |
IO DECREASES Total including other intangible assets | | | 40 656.00 | |
IY DECREASES Total Tangible Fixed Assets | | 16 250.00 | 533 813.00 | |
KD ACQUISITIONS Total including other intangible assets | 40 656.00 | | | 40 656.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 494 759.00 | | 55 303.00 | 494 759.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 683.00 | | 152.00 | 2 683.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 391 317.00 | 39 225.00 | 16 250.00 | 391 317.00 |
PE DEPRECIATION Total including other intangible assets | 2 544.00 | | | 2 544.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 388 773.00 | 39 225.00 | 16 250.00 | 388 773.00 |
| |
| 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 | 55 649.00 | 55 649.00 | | 55 649.00 |
8C Staff and Related Accounts | 61 506.00 | 61 506.00 | | 61 506.00 |
8D Social Security and Other Social Organizations | 20 296.00 | 20 296.00 | | 20 296.00 |
8K Other liabilities (including liabilities related to repo transactions) | 675.00 | 675.00 | | 675.00 |
UT Other financial assets | 1 312.00 | 1 312.00 | | 1 312.00 |
UX Other trade receivables | 19 379.00 | | | 19 379.00 |
UZ Social Security, other social security organizations | 5 384.00 | | | 5 384.00 |
VB VAT | 4 268.00 | | | 4 268.00 |
VC Group and associates | 82 808.00 | | | 82 808.00 |
VG Loans with a maturity of up to one year at origin | 68.00 | 68.00 | | 68.00 |
VH Loans with a maturity of more than one year at origin | 102 852.00 | 27 867.00 | 66 167.00 | 102 852.00 |
VJ Loans taken out during the year | 42 500.00 | | | 42 500.00 |
VK Loans repaid during the year | 30 162.00 | | | 30 162.00 |
VM Income taxes | 35 297.00 | | | 35 297.00 |
VP Miscellaneous | 22 765.00 | | | 22 765.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 275.00 | 4 275.00 | | 4 275.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 18 672.00 | | | 18 672.00 |
VS Prepaid expenses | 7 323.00 | | | 7 323.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 197 208.00 | 197 208.00 | | 197 208.00 |
VW VAT | 71.00 | 71.00 | | 71.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 245 392.00 | 170 407.00 | 66 167.00 | 245 392.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 9 290.00 | 9 704.00 | | 9 290.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 15 425.00 | 14 027.00 | | 15 425.00 |
ST Other accounts | 102 995.00 | 88 945.00 | | 102 995.00 |
XQ Rental, rental and co-ownership charges | 51 566.00 | 47 594.00 | | 51 566.00 |
YP Average staff number | 23.00 | 19.00 | | 23.00 |
YU External personnel | | 4 562.00 | | |
YW Business tax | 2 613.00 | 2 661.00 | | 2 613.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 11 903.00 | 12 365.00 | | 11 903.00 |
YY Amount of VAT collected | 63 838.00 | 61 367.00 | | 63 838.00 |
YZ Total deductible VAT on goods and services | 52 584.00 | 49 053.00 | | 52 584.00 |
ZE Dividends | 12 000.00 | | | 12 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 169 985.00 | 155 129.00 | | 169 985.00 |
