| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 064 000.00 | 3 015 000.00 | 49 000.00 | 3 064 000.00 |
AT Other tangible assets | 783 000.00 | 776 000.00 | 7 000.00 | 783 000.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 3 848 000.00 | 3 791 000.00 | 57 000.00 | 3 848 000.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 5 750 000.00 | 103 000.00 | 5 647 000.00 | 5 750 000.00 |
BZ Other receivables | 18 559 000.00 | | 18 559 000.00 | 18 559 000.00 |
CD Marketable securities | 6 410 000.00 | 25 000.00 | 6 386 000.00 | 6 410 000.00 |
CF Cash and cash equivalents | 25 021 000.00 | | 25 021 000.00 | 25 021 000.00 |
CH Prepaid expenses | 27 000.00 | | 27 000.00 | 27 000.00 |
CJ TOTAL (II) | 55 767 000.00 | 127 000.00 | 55 639 000.00 | 55 767 000.00 |
CO Grand total (0 to V) | 59 615 000.00 | 3 918 000.00 | 55 697 000.00 | 59 615 000.00 |
CU Other investments | 1 000.00 | 1 000.00 | | 1 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 969 000.00 | 6 969 000.00 | | 6 969 000.00 |
DB Share, merger, contribution premiums, etc. | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 697 000.00 | 697 000.00 | | 697 000.00 |
DH Retained earnings | 6 000.00 | 17 000.00 | | 6 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 087 000.00 | 10 833 000.00 | | 12 087 000.00 |
DL TOTAL (I) | 19 774 000.00 | 18 531 000.00 | | 19 774 000.00 |
DU Loans and Debts from Credit Institutions (3) | 338 000.00 | 480 000.00 | | 338 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 901 000.00 | 4 100 000.00 | | 1 901 000.00 |
DW Advances and down payments received on current orders | 26 000.00 | 5 000.00 | | 26 000.00 |
DX Trade payables and related accounts | 1 418 000.00 | 1 785 000.00 | | 1 418 000.00 |
DY Tax and social security liabilities | 423 000.00 | 345 000.00 | | 423 000.00 |
EA Other liabilities | 31 816 000.00 | 31 313 000.00 | | 31 816 000.00 |
EC TOTAL (IV) | 35 922 000.00 | 38 028 000.00 | | 35 922 000.00 |
EE Grand total (I to V) | 55 697 000.00 | 56 559 000.00 | | 55 697 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 88 023 000.00 | |
FJ Net sales | | | 88 023 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 79 000.00 | |
FQ Other income | | | 101 000.00 | |
FR Total operating income (I) | | | 88 203 000.00 | |
FW Other purchases and external expenses | | | 69 062 000.00 | |
FX Taxes, duties, and similar payments | | | 566 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 141 000.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 40 000.00 | |
GE Other Expenses | | | 41 000.00 | |
GF Total Operating Expenses (II) | | | 69 850 000.00 | |
GG - OPERATING RESULT (I - II) | | | 18 353 000.00 | |
GL Other interest and similar income | | | 93 000.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | 93 000.00 | |
GQ Financial allocations to depreciation and provisions | | | 14 000.00 | |
GS Negative differences of foreign exchange | | | | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | 14 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 79 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 433 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 108 000.00 | | | 108 000.00 |
HH Total exceptional expenses (VIII) | 108 000.00 | | | 108 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -108 000.00 | | | -108 000.00 |
HK Income tax | 6 237 000.00 | 5 679 000.00 | | 6 237 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 88 296 000.00 | 82 948 000.00 | | 88 296 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 76 209 000.00 | 72 115 000.00 | | 76 209 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 087 000.00 | 10 833 000.00 | | 12 087 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 021 000.00 | 141 000.00 | 1 371 000.00 | 5 021 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 204 000.00 | 27 000.00 | 455 000.00 | 1 204 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 142 000.00 | 40 000.00 | 79 000.00 | 142 000.00 |
7C Grand total | 142 000.00 | 40 000.00 | 79 000.00 | 142 000.00 |
| |
| 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 | 1 418 000.00 | 1 418 000.00 | | 1 418 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 31 842 000.00 | 31 842 000.00 | | 31 842 000.00 |
UL Receivables related to investments | 1 000.00 | | | 1 000.00 |
UX Other trade receivables | 5 623 000.00 | | | 5 623 000.00 |
VA Doubtful or disputed receivables | 127 000.00 | | | 127 000.00 |
VG Loans with a maturity of up to one year at origin | 338 000.00 | 338 000.00 | | 338 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 18 538 000.00 | | | 18 538 000.00 |
VS Prepaid expenses | 27 000.00 | | | 27 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 336 000.00 | 24 335 000.00 | 1 000.00 | 24 336 000.00 |
VW VAT | 2 325 000.00 | 2 325 000.00 | | 2 325 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 35 922 000.00 | 35 922 000.00 | | 35 922 000.00 |
