| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 109.00 | 1 109.00 | | 1 109.00 |
AH Goodwill | 80 490.00 | | 80 490.00 | 80 490.00 |
AJ Other Intangible Assets | 2 390.00 | 1 931.00 | 459.00 | 2 390.00 |
AP Buildings | 96 905.00 | 91 865.00 | 5 041.00 | 96 905.00 |
AR Technical installations, industrial equipment and tools | 21 768.00 | 21 768.00 | | 21 768.00 |
AT Other tangible assets | 123 165.00 | 117 199.00 | 5 966.00 | 123 165.00 |
BH Other financial assets | 16 001.00 | | 16 001.00 | 16 001.00 |
BJ TOTAL (I) | 342 178.00 | 233 871.00 | 108 307.00 | 342 178.00 |
BT Goods | 67 442.00 | | 67 442.00 | 67 442.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 49 960.00 | | 49 960.00 | 49 960.00 |
BZ Other receivables | 1 487.00 | | 1 487.00 | 1 487.00 |
CF Cash and cash equivalents | 104 262.00 | | 104 262.00 | 104 262.00 |
CH Prepaid expenses | 4 986.00 | | 4 986.00 | 4 986.00 |
CJ TOTAL (II) | 228 137.00 | | 228 137.00 | 228 137.00 |
CO Grand total (0 to V) | 570 315.00 | 233 871.00 | 336 443.00 | 570 315.00 |
CP Shares due in less than one year | 16 001.00 | | | 16 001.00 |
CU Other investments | 351.00 | | 351.00 | 351.00 |
| |
| 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) | 763.00 | 763.00 | | 763.00 |
DH Retained earnings | 117 052.00 | 138 726.00 | | 117 052.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 50 727.00 | 48 326.00 | | 50 727.00 |
DL TOTAL (I) | 176 165.00 | 195 438.00 | | 176 165.00 |
DV Miscellaneous Loans and Financial Debts (4) | 99 519.00 | 48 196.00 | | 99 519.00 |
DW Advances and down payments received on current orders | 1 130.00 | 1 001.00 | | 1 130.00 |
DX Trade payables and related accounts | 5 802.00 | 2 384.00 | | 5 802.00 |
DY Tax and social security liabilities | 53 827.00 | 49 261.00 | | 53 827.00 |
EC TOTAL (IV) | 160 279.00 | 100 842.00 | | 160 279.00 |
EE Grand total (I to V) | 336 443.00 | 296 280.00 | | 336 443.00 |
EG Accrued income and payables due within one year | 159 149.00 | 99 841.00 | | 159 149.00 |
EI Including equity loans | 99 519.00 | | | 99 519.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 528 817.00 | | 528 817.00 | 528 817.00 |
FG Production sold - services | 18 518.00 | | 18 518.00 | 18 518.00 |
FJ Net sales | 547 335.00 | | 547 335.00 | 547 335.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 899.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 548 242.00 | |
FS Purchases of goods (including customs duties) | | | 157 169.00 | |
FT Inventory change (goods) | | | 4 007.00 | |
FU Purchases of raw materials and other supplies | | | 163.00 | |
FW Other purchases and external expenses | | | 164 745.00 | |
FX Taxes, duties, and similar payments | | | 5 700.00 | |
FY Salaries and Wages | | | 87 357.00 | |
FZ Social Security Contributions | | | 49 344.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 228.00 | |
GE Other Expenses | | | 52.00 | |
GF Total Operating Expenses (II) | | | 479 765.00 | |
GG - OPERATING RESULT (I - II) | | | 68 477.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 397.00 | |
GU Total financial expenses (VI) | | | 397.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -397.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 68 081.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 184.00 | 511.00 | | 1 184.00 |
HH Total exceptional expenses (VIII) | 1 184.00 | 511.00 | | 1 184.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 184.00 | -511.00 | | -1 184.00 |
HK Income tax | 16 170.00 | 16 617.00 | | 16 170.00 |
HL TOTAL REVENUE (I + III + V + VII) | 548 242.00 | 555 814.00 | | 548 242.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 497 515.00 | 507 488.00 | | 497 515.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 50 727.00 | 48 326.00 | | 50 727.00 |
| |
| 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 | 337 051.00 | | 5 346.00 | 337 051.00 |
I3 DECREASES Total Financial Fixed Assets | | 218.00 | 16 352.00 | |
I4 DECREASES Grand Total | | 218.00 | 342 178.00 | |
IO DECREASES Total including other intangible assets | | | 83 989.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 241 838.00 | |
KD ACQUISITIONS Total including other intangible assets | 83 989.00 | | | 83 989.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 236 493.00 | | 5 346.00 | 236 493.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 16 570.00 | | | 16 570.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 222 644.00 | 11 228.00 | | 222 644.00 |
PE DEPRECIATION Total including other intangible assets | 2 561.00 | 478.00 | | 2 561.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 220 082.00 | 10 750.00 | | 220 082.00 |
