| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 337.00 | 4 337.00 | | 4 337.00 |
AH Goodwill | 63 000.00 | 63 000.00 | | 63 000.00 |
AP Buildings | 190 473.00 | 190 467.00 | 5.00 | 190 473.00 |
AR Technical installations, industrial equipment and tools | 248 130.00 | 222 648.00 | 25 482.00 | 248 130.00 |
AT Other tangible assets | 80 858.00 | 71 179.00 | 9 679.00 | 80 858.00 |
BD Other fixed assets | 165.00 | | 165.00 | 165.00 |
BH Other financial assets | 19 598.00 | | 19 598.00 | 19 598.00 |
BJ TOTAL (I) | 606 563.00 | 551 632.00 | 54 930.00 | 606 563.00 |
BL Raw materials, supplies | 205.00 | | 205.00 | 205.00 |
BT Goods | 143 355.00 | | 143 355.00 | 143 355.00 |
BX Customers and related accounts | 26 902.00 | 3 120.00 | 23 782.00 | 26 902.00 |
BZ Other receivables | 56 197.00 | | 56 197.00 | 56 197.00 |
CD Marketable securities | 60 800.00 | | 60 800.00 | 60 800.00 |
CF Cash and cash equivalents | 380 898.00 | | 380 898.00 | 380 898.00 |
CH Prepaid expenses | 5 507.00 | | 5 507.00 | 5 507.00 |
CJ TOTAL (II) | 673 866.00 | 3 120.00 | 670 746.00 | 673 866.00 |
CO Grand total (0 to V) | 1 280 430.00 | 554 752.00 | 725 677.00 | 1 280 430.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | | | 3 811.00 |
DE Statutory or contractual reserves | 91 648.00 | | | 91 648.00 |
DG Other reserves | 74 802.00 | | | 74 802.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 111 990.00 | | | 111 990.00 |
DL TOTAL (I) | 320 365.00 | | | 320 365.00 |
DU Loans and Debts from Credit Institutions (3) | 48 973.00 | | | 48 973.00 |
DV Miscellaneous Loans and Financial Debts (4) | 141 004.00 | | | 141 004.00 |
DX Trade payables and related accounts | 98 190.00 | | | 98 190.00 |
DY Tax and social security liabilities | 106 800.00 | | | 106 800.00 |
EA Other liabilities | 3 092.00 | | | 3 092.00 |
EB Prepaid income (2) | 7 250.00 | | | 7 250.00 |
EC TOTAL (IV) | 405 311.00 | | | 405 311.00 |
EE Grand total (I to V) | 725 677.00 | | | 725 677.00 |
EG Accrued income and payables due within one year | 395 179.00 | | | 395 179.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 509.00 | | | 509.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 775 489.00 | | 2 775 489.00 | 2 775 489.00 |
FG Production sold - services | 19 031.00 | 1 372.00 | 20 404.00 | 19 031.00 |
FJ Net sales | 2 794 521.00 | 1 372.00 | 2 795 894.00 | 2 794 521.00 |
FO Operating subsidies | | | 13 503.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 14 328.00 | |
FQ Other income | | | 835.00 | |
FR Total operating income (I) | | | 2 824 561.00 | |
FS Purchases of goods (including customs duties) | | | 2 052 900.00 | |
FT Inventory change (goods) | | | -8 395.00 | |
FU Purchases of raw materials and other supplies | | | 2 346.00 | |
FW Other purchases and external expenses | | | 289 506.00 | |
FX Taxes, duties, and similar payments | | | 16 068.00 | |
FY Salaries and Wages | | | 241 886.00 | |
FZ Social Security Contributions | | | 67 703.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 18 949.00 | |
GE Other Expenses | | | 382.00 | |
GF Total Operating Expenses (II) | | | 2 681 349.00 | |
GG - OPERATING RESULT (I - II) | | | 143 211.00 | |
GL Other interest and similar income | | | 8 841.00 | |
GP Total financial income (V) | | | 8 841.00 | |
GR Interest and similar expenses | | | 3 409.00 | |
GU Total financial expenses (VI) | | | 3 409.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 431.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 148 643.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 14 328.00 | 14 328.00 | | 14 328.00 |
HD Total exceptional income (VII) | 5 268.00 | | | 5 268.00 |
HH Total exceptional expenses (VIII) | 24 327.00 | | | 24 327.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -19 059.00 | | | -19 059.00 |
HK Income tax | 17 593.00 | | | 17 593.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 838 670.00 | | | 2 838 670.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 726 679.00 | | | 2 726 679.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 111 990.00 | | | 111 990.00 |
| |
| 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 | 603 494.00 | | | 603 494.00 |
I3 DECREASES Total Financial Fixed Assets | | | 19 764.00 | |
I4 DECREASES Grand Total | | | 606 563.00 | |
IO DECREASES Total including other intangible assets | | | 4 338.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 519 462.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 335.00 | | | 4 335.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 516 809.00 | | | 516 809.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 19 348.00 | | | 19 348.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 509 473.00 | 42 160.00 | | 509 473.00 |
PE DEPRECIATION Total including other intangible assets | 44 127.00 | 23 211.00 | | 44 127.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 465 345.00 | 18 950.00 | | 465 345.00 |
| |
| 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 | 98 191.00 | 98 191.00 | | 98 191.00 |
8K Other liabilities (including liabilities related to repo transactions) | 144 404.00 | 144 404.00 | | 144 404.00 |
8L Deferred income | 7 250.00 | 7 250.00 | | 7 250.00 |
UT Other financial assets | 19 598.00 | | | 19 598.00 |
UX Other trade receivables | 26 902.00 | | | 26 902.00 |
VG Loans with a maturity of up to one year at origin | 509.00 | 509.00 | | 509.00 |
VH Loans with a maturity of more than one year at origin | 48 464.00 | 39 332.00 | 9 132.00 | 48 464.00 |
VK Loans repaid during the year | 48 497.00 | | | 48 497.00 |
VP Miscellaneous | 56 195.00 | | | 56 195.00 |
VQ Other Taxes, Duties, and Similar Debts | 106 494.00 | 106 494.00 | | 106 494.00 |
VS Prepaid expenses | 5 508.00 | | | 5 508.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 108 206.00 | 88 608.00 | 19 598.00 | 108 206.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 405 312.00 | 396 180.00 | 9 132.00 | 405 312.00 |
