| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 402 226.00 | 398 221.00 | 4 005.00 | 402 226.00 |
AH Goodwill | 16 941 562.00 | 6 523 428.00 | 10 418 134.00 | 16 941 562.00 |
AN Land | 17 500.00 | 5 458.00 | 12 042.00 | 17 500.00 |
AP Buildings | 357 400.00 | 178 727.00 | 178 673.00 | 357 400.00 |
AR Technical installations, industrial equipment and tools | 10 017 646.00 | 7 768 566.00 | 2 249 080.00 | 10 017 646.00 |
AT Other tangible assets | 830 688.00 | 599 942.00 | 230 746.00 | 830 688.00 |
AV Fixed assets in progress | 719 079.00 | | 719 079.00 | 719 079.00 |
BH Other financial assets | 20 472.00 | | 20 472.00 | 20 472.00 |
BJ TOTAL (I) | 29 306 573.00 | 15 474 342.00 | 13 832 231.00 | 29 306 573.00 |
BL Raw materials, supplies | 990 822.00 | 288 670.00 | 702 153.00 | 990 822.00 |
BV Advances and down payments on orders | 8 103.00 | | 8 103.00 | 8 103.00 |
BX Customers and related accounts | 9 721 744.00 | 23 977.00 | 9 697 768.00 | 9 721 744.00 |
BZ Other receivables | 762 996.00 | | 762 996.00 | 762 996.00 |
CF Cash and cash equivalents | 10 096 309.00 | | 10 096 309.00 | 10 096 309.00 |
CH Prepaid expenses | 16 751.00 | | 16 751.00 | 16 751.00 |
CJ TOTAL (II) | 21 596 726.00 | 312 646.00 | 21 284 080.00 | 21 596 726.00 |
CN Currency translation adjustments (V) | 902.00 | | 902.00 | 902.00 |
CO Grand total (0 to V) | 50 904 201.00 | 15 786 989.00 | 35 117 212.00 | 50 904 201.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 17 001 000.00 | 17 001 000.00 | | 17 001 000.00 |
DD Legal reserve (1) | 1 701 000.00 | 1 701 000.00 | | 1 701 000.00 |
DG Other reserves | 395 825.00 | | | 395 825.00 |
DH Retained earnings | | -918 171.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 268 939.00 | 1 663 996.00 | | 1 268 939.00 |
DL TOTAL (I) | 20 366 763.00 | 19 447 825.00 | | 20 366 763.00 |
DP Provisions for Risks | 908 629.00 | 354 602.00 | | 908 629.00 |
DQ Provisions for Expenses | 1 602 838.00 | 1 591 061.00 | | 1 602 838.00 |
DR TOTAL (IV) | 2 511 467.00 | 1 945 663.00 | | 2 511 467.00 |
DU Loans and Debts from Credit Institutions (3) | 48.00 | 1 098.00 | | 48.00 |
DX Trade payables and related accounts | 2 423 421.00 | 1 683 388.00 | | 2 423 421.00 |
DY Tax and social security liabilities | 5 849 308.00 | 4 301 698.00 | | 5 849 308.00 |
DZ Fixed asset liabilities and related accounts | 33 580.00 | | | 33 580.00 |
EA Other liabilities | 109 929.00 | 299 839.00 | | 109 929.00 |
EB Prepaid income (2) | 3 822 696.00 | 3 454 313.00 | | 3 822 696.00 |
EC TOTAL (IV) | 12 238 983.00 | 9 740 336.00 | | 12 238 983.00 |
EE Grand total (I to V) | 35 117 212.00 | 31 133 824.00 | | 35 117 212.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 25 038 019.00 | 2 254 503.00 | 27 292 522.00 | 25 038 019.00 |
FJ Net sales | 25 038 019.00 | 2 254 503.00 | 27 292 522.00 | 25 038 019.00 |
FN Capitalized production | | | 596 357.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 402 140.00 | |
FQ Other income | | | 62 466.00 | |
FR Total operating income (I) | | | 28 353 485.00 | |
FT Inventory change (goods) | | | 73 000.00 | |
FU Purchases of raw materials and other supplies | | | -88 807.00 | |
FW Other purchases and external expenses | | | 10 945 494.00 | |
FX Taxes, duties, and similar payments | | | 477 942.00 | |
FY Salaries and Wages | | | 9 562 615.00 | |
FZ Social Security Contributions | | | 4 218 903.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 697 520.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 62 719.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 836 362.00 | |
GE Other Expenses | | | 32.00 | |
GF Total Operating Expenses (II) | | | 26 785 780.00 | |
GG - OPERATING RESULT (I - II) | | | 1 567 705.00 | |
GN Positive exchange differences | | | 4 992.00 | |
GP Total financial income (V) | | | 4 992.00 | |
GS Negative differences of foreign exchange | | | 8 372.00 | |
GU Total financial expenses (VI) | | | 8 372.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 380.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 564 325.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 21 156.00 | | | 21 156.00 |
HD Total exceptional income (VII) | 21 156.00 | | | 21 156.00 |
HE Exceptional expenses on management operations | 1 224.00 | | | 1 224.00 |
HF Exceptional expenses on capital transactions | | 1 414.00 | | |
HG Exceptional depreciation and provisions | | 214 000.00 | | |
HH Total exceptional expenses (VIII) | 1 224.00 | 215 414.00 | | 1 224.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 19 932.00 | -215 414.00 | | 19 932.00 |
HJ Employee participation in company results | 65 976.00 | | | 65 976.00 |
HK Income tax | 249 342.00 | 68 950.00 | | 249 342.00 |
HL TOTAL REVENUE (I + III + V + VII) | 28 379 632.00 | 26 826 127.00 | | 28 379 632.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 110 694.00 | 25 162 131.00 | | 27 110 694.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 268 939.00 | 1 663 996.00 | | 1 268 939.00 |
| |
| 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 | 28 497 585.00 | | 808 989.00 | 28 497 585.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20 472.00 | |
I4 DECREASES Grand Total | | | 29 306 573.00 | |
IO DECREASES Total including other intangible assets | | | 17 343 788.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 942 313.00 | |
KD ACQUISITIONS Total including other intangible assets | 17 339 125.00 | | 4 663.00 | 17 339 125.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 138 072.00 | | 804 241.00 | 11 138 072.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 20 387.00 | | 85.00 | 20 387.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 253 395.00 | 697 520.00 | | 8 253 395.00 |
PE DEPRECIATION Total including other intangible assets | 388 723.00 | 9 498.00 | | 388 723.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 864 672.00 | 688 022.00 | | 7 864 672.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
4X Provisions for pensions and similar obligations | | | | |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 1 945 663.00 | 836 362.00 | 270 559.00 | 1 945 663.00 |
6A on fixed assets – intangible | 6 523 428.00 | | | 6 523 428.00 |
6N Inventories and work in progress | 246 494.00 | 50 812.00 | 8 636.00 | 246 494.00 |
6T Receivables | 29 298.00 | 11 908.00 | 17 229.00 | 29 298.00 |
7B Total provisions for depreciation | 6 799 220.00 | 62 719.00 | 25 864.00 | 6 799 220.00 |
7C Grand total | 8 744 883.00 | 899 082.00 | 296 423.00 | 8 744 883.00 |
UE of which provisions and reversals: - Operating | | 899 082.00 | 296 423.00 | |
| |
| 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 | 2 423 421.00 | 2 423 421.00 | | 2 423 421.00 |
8C Staff and Related Accounts | 2 752 142.00 | 2 752 142.00 | | 2 752 142.00 |
8D Social Security and Other Social Organizations | 864 081.00 | 864 081.00 | | 864 081.00 |
8E Income Taxes | 138 986.00 | 138 986.00 | | 138 986.00 |
8J Fixed Asset Liabilities and Related Accounts | 33 580.00 | 33 580.00 | | 33 580.00 |
8K Other liabilities (including liabilities related to repo transactions) | 109 929.00 | 109 929.00 | | 109 929.00 |
8L Deferred income | 3 822 696.00 | 3 822 696.00 | | 3 822 696.00 |
UT Other financial assets | 20 472.00 | 20 472.00 | | 20 472.00 |
UX Other trade receivables | 9 697 097.00 | | | 9 697 097.00 |
UY Staff and related accounts | 27 556.00 | | | 27 556.00 |
VA Doubtful or disputed receivables | 24 647.00 | | | 24 647.00 |
VB VAT | 283 666.00 | | | 283 666.00 |
VC Group and associates | 207 891.00 | | | 207 891.00 |
VG Loans with a maturity of up to one year at origin | 48.00 | 48.00 | | 48.00 |
VP Miscellaneous | 29 463.00 | | | 29 463.00 |
VQ Other Taxes, Duties, and Similar Debts | 216 137.00 | 216 137.00 | | 216 137.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 373 373.00 | | | 373 373.00 |
VS Prepaid expenses | 16 751.00 | | | 16 751.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 680 916.00 | 10 680 916.00 | | 10 680 916.00 |
VW VAT | 1 877 962.00 | 1 877 962.00 | | 1 877 962.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 238 983.00 | 12 238 983.00 | | 12 238 983.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 182.00 | | | 182.00 |
