| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 683.00 | 4 348.00 | 1 336.00 | 5 683.00 |
AR Technical installations, industrial equipment and tools | 5 827.00 | 5 091.00 | 737.00 | 5 827.00 |
AT Other tangible assets | 148 435.00 | 58 479.00 | 89 956.00 | 148 435.00 |
BD Other fixed assets | 315.00 | | 315.00 | 315.00 |
BJ TOTAL (I) | 160 261.00 | 67 918.00 | 92 343.00 | 160 261.00 |
BR Intermediate and finished products | 235 465.00 | 112 860.00 | 122 605.00 | 235 465.00 |
BV Advances and down payments on orders | 7 800.00 | | 7 800.00 | 7 800.00 |
BX Customers and related accounts | 178 265.00 | 1 822.00 | 176 443.00 | 178 265.00 |
BZ Other receivables | 5 170.00 | | 5 170.00 | 5 170.00 |
CF Cash and cash equivalents | 160 403.00 | | 160 403.00 | 160 403.00 |
CH Prepaid expenses | 2 771.00 | | 2 771.00 | 2 771.00 |
CJ TOTAL (II) | 589 874.00 | 114 683.00 | 475 191.00 | 589 874.00 |
CO Grand total (0 to V) | 750 134.00 | 182 600.00 | 567 534.00 | 750 134.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 775.00 | 7 775.00 | | 7 775.00 |
DD Legal reserve (1) | 777.00 | 777.00 | | 777.00 |
DH Retained earnings | 332 272.00 | 268 874.00 | | 332 272.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 90 076.00 | 63 398.00 | | 90 076.00 |
DL TOTAL (I) | 430 900.00 | 340 825.00 | | 430 900.00 |
DU Loans and Debts from Credit Institutions (3) | 9 537.00 | 11 855.00 | | 9 537.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 767.00 | 30 457.00 | | 12 767.00 |
DX Trade payables and related accounts | 78 311.00 | 84 839.00 | | 78 311.00 |
DY Tax and social security liabilities | 33 209.00 | 8 542.00 | | 33 209.00 |
EA Other liabilities | 2 810.00 | 3 677.00 | | 2 810.00 |
EC TOTAL (IV) | 136 634.00 | 139 370.00 | | 136 634.00 |
EE Grand total (I to V) | 567 534.00 | 480 194.00 | | 567 534.00 |
EG Accrued income and payables due within one year | 129 770.00 | 137 013.00 | | 129 770.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 758 006.00 | | 758 006.00 | 758 006.00 |
FG Production sold - services | 6 570.00 | | 6 570.00 | 6 570.00 |
FJ Net sales | 764 576.00 | | 764 576.00 | 764 576.00 |
FM Inventory production | | | 34 174.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 117 738.00 | |
FQ Other income | | | 133.00 | |
FR Total operating income (I) | | | 916 620.00 | |
FU Purchases of raw materials and other supplies | | | 374 664.00 | |
FW Other purchases and external expenses | | | 173 180.00 | |
FX Taxes, duties, and similar payments | | | 2 167.00 | |
FY Salaries and Wages | | | 63 454.00 | |
FZ Social Security Contributions | | | 21 574.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 21 473.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 112 860.00 | |
GE Other Expenses | | | 34 272.00 | |
GF Total Operating Expenses (II) | | | 803 644.00 | |
GG - OPERATING RESULT (I - II) | | | 112 976.00 | |
GL Other interest and similar income | | | 8 381.00 | |
GP Total financial income (V) | | | 8 381.00 | |
GR Interest and similar expenses | | | 1 683.00 | |
GU Total financial expenses (VI) | | | 1 683.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 698.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 119 674.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 34 200.00 | 24 322.00 | | 34 200.00 |
HE Exceptional expenses on management operations | 35.00 | | | 35.00 |
HH Total exceptional expenses (VIII) | 35.00 | | | 35.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -35.00 | | | -35.00 |
HK Income tax | 29 563.00 | 20 343.00 | | 29 563.00 |
HL TOTAL REVENUE (I + III + V + VII) | 925 001.00 | 765 226.00 | | 925 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 834 925.00 | 701 828.00 | | 834 925.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 90 076.00 | 63 398.00 | | 90 076.00 |
HP References: Equipment leasing | 6 290.00 | 2 886.00 | | 6 290.00 |
| |
| 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 | 140 095.00 | | 20 165.00 | 140 095.00 |
I3 DECREASES Total Financial Fixed Assets | | | 315.00 | |
I4 DECREASES Grand Total | | | 160 260.00 | |
IO DECREASES Total including other intangible assets | | | 5 683.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 154 262.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 433.00 | | 3 250.00 | 2 433.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 137 347.00 | | 16 915.00 | 137 347.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 315.00 | | | 315.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 46 445.00 | 21 473.00 | | 46 445.00 |
PE DEPRECIATION Total including other intangible assets | 2 433.00 | 1 914.00 | | 2 433.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 44 011.00 | 19 558.00 | | 44 011.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 117 738.00 | 112 860.00 | 117 738.00 | 117 738.00 |
6T Receivables | 1 822.00 | | | 1 822.00 |
7B Total provisions for depreciation | 119 560.00 | 112 860.00 | 117 738.00 | 119 560.00 |
7C Grand total | 119 560.00 | 112 860.00 | 117 738.00 | 119 560.00 |
UE of which provisions and reversals: - Operating | | 112 860.00 | 117 738.00 | |
| |
| 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 | 78 311.00 | 78 311.00 | | 78 311.00 |
8C Staff and Related Accounts | 8 635.00 | 8 635.00 | | 8 635.00 |
8D Social Security and Other Social Organizations | 9 424.00 | 9 424.00 | | 9 424.00 |
8E Income Taxes | 7 051.00 | 7 051.00 | | 7 051.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 810.00 | 2 810.00 | | 2 810.00 |
UX Other trade receivables | 176 086.00 | | | 176 086.00 |
VA Doubtful or disputed receivables | 2 179.00 | | | 2 179.00 |
VB VAT | 3 629.00 | | | 3 629.00 |
VG Loans with a maturity of up to one year at origin | 294.00 | 294.00 | | 294.00 |
VH Loans with a maturity of more than one year at origin | 9 243.00 | 2 379.00 | 6 864.00 | 9 243.00 |
VI Group and Associates | 12 767.00 | 12 767.00 | | 12 767.00 |
VK Loans repaid during the year | 2 357.00 | | | 2 357.00 |
VQ Other Taxes, Duties, and Similar Debts | 650.00 | 650.00 | | 650.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 541.00 | | | 1 541.00 |
VS Prepaid expenses | 2 771.00 | | | 2 771.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 186 206.00 | 186 206.00 | | 186 206.00 |
VW VAT | 7 450.00 | 7 450.00 | | 7 450.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 136 634.00 | 129 770.00 | 6 864.00 | 136 634.00 |
