| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 790.00 | 783.00 | 7.00 | 790.00 |
AH Goodwill | 14 670.00 | | 14 670.00 | 14 670.00 |
AN Land | 4 116.00 | | 4 116.00 | 4 116.00 |
AP Buildings | 620 297.00 | 229 892.00 | 390 405.00 | 620 297.00 |
AR Technical installations, industrial equipment and tools | 220 060.00 | 174 888.00 | 45 173.00 | 220 060.00 |
AT Other tangible assets | 51 053.00 | 48 918.00 | 2 134.00 | 51 053.00 |
BH Other financial assets | 200.00 | | 200.00 | 200.00 |
BJ TOTAL (I) | 911 202.00 | 454 481.00 | 456 720.00 | 911 202.00 |
BL Raw materials, supplies | 22 008.00 | | 22 008.00 | 22 008.00 |
BN Goods in progress | 87 022.00 | | 87 022.00 | 87 022.00 |
BT Goods | 6 733.00 | | 6 733.00 | 6 733.00 |
BX Customers and related accounts | 91 510.00 | | 91 510.00 | 91 510.00 |
BZ Other receivables | 14 188.00 | | 14 188.00 | 14 188.00 |
CF Cash and cash equivalents | 45 808.00 | | 45 808.00 | 45 808.00 |
CH Prepaid expenses | 3 063.00 | | 3 063.00 | 3 063.00 |
CJ TOTAL (II) | 270 333.00 | | 270 333.00 | 270 333.00 |
CO Grand total (0 to V) | 1 181 534.00 | 454 481.00 | 727 053.00 | 1 181 534.00 |
CS Evaluated investments - equity method | 15.00 | | 15.00 | 15.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 75 000.00 | 75 000.00 | | 75 000.00 |
DD Legal reserve (1) | 4 844.00 | 4 110.00 | | 4 844.00 |
DE Statutory or contractual reserves | 7 504.00 | 7 504.00 | | 7 504.00 |
DG Other reserves | 91 973.00 | 78 045.00 | | 91 973.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 550.00 | 14 662.00 | | 32 550.00 |
DJ Investment subsidies | 109 517.00 | 116 886.00 | | 109 517.00 |
DK Regulated provisions | 2 154.00 | 2 678.00 | | 2 154.00 |
DL TOTAL (I) | 323 541.00 | 298 885.00 | | 323 541.00 |
DU Loans and Debts from Credit Institutions (3) | 207 853.00 | 231 566.00 | | 207 853.00 |
DV Miscellaneous Loans and Financial Debts (4) | 73 294.00 | 80 510.00 | | 73 294.00 |
DX Trade payables and related accounts | 64 269.00 | 33 208.00 | | 64 269.00 |
DY Tax and social security liabilities | 56 594.00 | 48 503.00 | | 56 594.00 |
EA Other liabilities | 1 498.00 | 1 504.00 | | 1 498.00 |
EC TOTAL (IV) | 403 511.00 | 395 291.00 | | 403 511.00 |
EE Grand total (I to V) | 727 053.00 | 694 176.00 | | 727 053.00 |
EG Accrued income and payables due within one year | 183 714.00 | 231 566.00 | | 183 714.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 7 941.00 | |
FD Production sold - goods | | | 1 075 277.00 | |
FJ Net sales | | | 1 083 218.00 | |
FM Inventory production | | | 19 949.00 | |
FO Operating subsidies | | | 936.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 148.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 105 252.00 | |
FS Purchases of goods (including customs duties) | | | 2 002.00 | |
FT Inventory change (goods) | | | -3 147.00 | |
FU Purchases of raw materials and other supplies | | | 612 983.00 | |
FV Inventory change (raw materials and supplies) | | | -1 791.00 | |
FW Other purchases and external expenses | | | 121 176.00 | |
FX Taxes, duties, and similar payments | | | 8 714.00 | |
FY Salaries and Wages | | | 243 596.00 | |
FZ Social Security Contributions | | | 57 371.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 44 351.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 085 256.00 | |
GG - OPERATING RESULT (I - II) | | | 19 996.00 | |
GL Other interest and similar income | | | 10.00 | |
GP Total financial income (V) | | | 10.00 | |
GR Interest and similar expenses | | | 4 012.00 | |
GU Total financial expenses (VI) | | | 4 012.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 002.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 994.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 19 453.00 | 7 369.00 | | 19 453.00 |
HC Reversals of provisions and transfers of expenses | 524.00 | 524.00 | | 524.00 |
HD Total exceptional income (VII) | 19 977.00 | 7 894.00 | | 19 977.00 |
HE Exceptional expenses on management operations | | 135.00 | | |
HF Exceptional expenses on capital transactions | 172.00 | | | 172.00 |
HG Exceptional depreciation and provisions | | 4.00 | | |
HH Total exceptional expenses (VIII) | 172.00 | 139.00 | | 172.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 19 805.00 | 7 754.00 | | 19 805.00 |
HK Income tax | 3 249.00 | 266.00 | | 3 249.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 125 239.00 | 999 254.00 | | 1 125 239.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 092 689.00 | 984 592.00 | | 1 092 689.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 550.00 | 14 662.00 | | 32 550.00 |
| |
| 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 | 902 729.00 | | 12 863.00 | 902 729.00 |
I3 DECREASES Total Financial Fixed Assets | | | 215.00 | |
I4 DECREASES Grand Total | | 4 390.00 | 911 202.00 | |
IO DECREASES Total including other intangible assets | | | 15 460.00 | |
IY DECREASES Total Tangible Fixed Assets | | 4 390.00 | 895 527.00 | |
KD ACQUISITIONS Total including other intangible assets | 14 670.00 | | 790.00 | 14 670.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 887 844.00 | | 12 073.00 | 887 844.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 215.00 | | | 215.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 414 349.00 | | | 414 349.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 414 349.00 | | | 414 349.00 |
| |
| 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 | 64 269.00 | 64 269.00 | | 64 269.00 |
8C Staff and Related Accounts | 32 511.00 | 32 511.00 | | 32 511.00 |
8D Social Security and Other Social Organizations | 18 119.00 | 18 119.00 | | 18 119.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 498.00 | 1 498.00 | | 1 498.00 |
UT Other financial assets | 200.00 | | | 200.00 |
UX Other trade receivables | 91 510.00 | | | 91 510.00 |
VB VAT | 3 662.00 | | | 3 662.00 |
VH Loans with a maturity of more than one year at origin | 207 856.00 | 24 142.00 | 101 048.00 | 207 856.00 |
VI Group and Associates | 73 294.00 | 73 294.00 | | 73 294.00 |
VK Loans repaid during the year | 23 710.00 | | | 23 710.00 |
VM Income taxes | 10 526.00 | | | 10 526.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 892.00 | 1 892.00 | | 1 892.00 |
VS Prepaid expenses | 3 063.00 | | | 3 063.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 108 961.00 | 108 761.00 | 200.00 | 108 961.00 |
VW VAT | 4 073.00 | 4 073.00 | | 4 073.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 403 511.00 | 219 798.00 | 101 048.00 | 403 511.00 |
