| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 850.00 | 3 850.00 | | 3 850.00 |
AH Goodwill | 21 343.00 | | 21 343.00 | 21 343.00 |
AP Buildings | 243 047.00 | 111 942.00 | 131 104.00 | 243 047.00 |
AR Technical installations, industrial equipment and tools | 152 290.00 | 114 069.00 | 38 221.00 | 152 290.00 |
AT Other tangible assets | 10 483.00 | 6 392.00 | 4 090.00 | 10 483.00 |
BH Other financial assets | 13 051.00 | | 13 051.00 | 13 051.00 |
BJ TOTAL (I) | 444 114.00 | 236 254.00 | 207 860.00 | 444 114.00 |
BV Advances and down payments on orders | 6 694.00 | | 6 694.00 | 6 694.00 |
BX Customers and related accounts | 578.00 | | 578.00 | 578.00 |
BZ Other receivables | 20 568.00 | | 20 568.00 | 20 568.00 |
CF Cash and cash equivalents | 115 813.00 | | 115 813.00 | 115 813.00 |
CH Prepaid expenses | 2 261.00 | | 2 261.00 | 2 261.00 |
CJ TOTAL (II) | 145 914.00 | | 145 914.00 | 145 914.00 |
CO Grand total (0 to V) | 590 028.00 | 236 254.00 | 353 774.00 | 590 028.00 |
CS Evaluated investments - equity method | 51.00 | | 51.00 | 51.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 144 879.00 | 132 178.00 | | 144 879.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 585.00 | 12 701.00 | | 10 585.00 |
DL TOTAL (I) | 163 849.00 | 153 263.00 | | 163 849.00 |
DU Loans and Debts from Credit Institutions (3) | 53 427.00 | 102 420.00 | | 53 427.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 445.00 | 6 815.00 | | 22 445.00 |
DX Trade payables and related accounts | 31 160.00 | 34 751.00 | | 31 160.00 |
DY Tax and social security liabilities | 82 894.00 | 89 770.00 | | 82 894.00 |
EC TOTAL (IV) | 189 926.00 | 233 757.00 | | 189 926.00 |
EE Grand total (I to V) | 353 774.00 | 387 020.00 | | 353 774.00 |
EG Accrued income and payables due within one year | 178 593.00 | 180 702.00 | | 178 593.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 372.00 | | | 372.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 719 452.00 | | 719 452.00 | 719 452.00 |
FJ Net sales | 719 452.00 | | 719 452.00 | 719 452.00 |
FO Operating subsidies | | | 2 083.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 721 539.00 | |
FW Other purchases and external expenses | | | 268 803.00 | |
FX Taxes, duties, and similar payments | | | 20 887.00 | |
FY Salaries and Wages | | | 254 677.00 | |
FZ Social Security Contributions | | | 103 564.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 43 929.00 | |
GE Other Expenses | | | 22 767.00 | |
GF Total Operating Expenses (II) | | | 714 626.00 | |
GG - OPERATING RESULT (I - II) | | | 6 912.00 | |
GR Interest and similar expenses | | | 3 230.00 | |
GU Total financial expenses (VI) | | | 3 230.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 230.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 682.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 406.00 | 117.00 | | 1 406.00 |
HD Total exceptional income (VII) | 1 406.00 | 117.00 | | 1 406.00 |
HE Exceptional expenses on management operations | | 1 154.00 | | |
HH Total exceptional expenses (VIII) | | 1 154.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 406.00 | -1 036.00 | | 1 406.00 |
HK Income tax | -5 497.00 | -7 053.00 | | -5 497.00 |
HL TOTAL REVENUE (I + III + V + VII) | 722 945.00 | 696 587.00 | | 722 945.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 712 360.00 | 683 887.00 | | 712 360.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 585.00 | 12 701.00 | | 10 585.00 |
HP References: Equipment leasing | 7 998.00 | 8 044.00 | | 7 998.00 |
| |
| 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 | 434 602.00 | | 9 731.00 | 434 602.00 |
I3 DECREASES Total Financial Fixed Assets | | 220.00 | 13 102.00 | |
I4 DECREASES Grand Total | | 220.00 | 444 114.00 | |
IO DECREASES Total including other intangible assets | | | 25 193.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 405 819.00 | |
KD ACQUISITIONS Total including other intangible assets | 25 193.00 | | | 25 193.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 396 088.00 | | 9 731.00 | 396 088.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 322.00 | | | 13 322.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 192 325.00 | 43 929.00 | | 192 325.00 |
PE DEPRECIATION Total including other intangible assets | 3 850.00 | | | 3 850.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 188 475.00 | 43 929.00 | | 188 475.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 229.00 | 229.00 | | 229.00 |
8B Suppliers and Related Accounts | 31 160.00 | 31 160.00 | | 31 160.00 |
8C Staff and Related Accounts | 40 428.00 | 40 428.00 | | 40 428.00 |
8D Social Security and Other Social Organizations | 25 998.00 | 25 998.00 | | 25 998.00 |
UT Other financial assets | 13 051.00 | | | 13 051.00 |
UX Other trade receivables | 578.00 | | | 578.00 |
VB VAT | 13 862.00 | | | 13 862.00 |
VG Loans with a maturity of up to one year at origin | 372.00 | 372.00 | | 372.00 |
VH Loans with a maturity of more than one year at origin | 53 055.00 | 41 722.00 | 11 333.00 | 53 055.00 |
VI Group and Associates | 22 216.00 | 22 216.00 | | 22 216.00 |
VK Loans repaid during the year | 49 365.00 | | | 49 365.00 |
VM Income taxes | 6 706.00 | | | 6 706.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 588.00 | 4 588.00 | | 4 588.00 |
VS Prepaid expenses | 2 261.00 | | | 2 261.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 458.00 | 23 407.00 | 13 051.00 | 36 458.00 |
VW VAT | 11 880.00 | 11 880.00 | | 11 880.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 189 926.00 | 178 593.00 | 11 333.00 | 189 926.00 |
