| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 723.00 | 723.00 | | 723.00 |
AH Goodwill | 4 573.00 | | 4 573.00 | 4 573.00 |
AN Land | 10 548.00 | 4 231.00 | 6 317.00 | 10 548.00 |
AR Technical installations, industrial equipment and tools | 46 164.00 | 32 914.00 | 13 251.00 | 46 164.00 |
AT Other tangible assets | 52 231.00 | 51 870.00 | 360.00 | 52 231.00 |
BJ TOTAL (I) | 114 849.00 | 89 737.00 | 25 112.00 | 114 849.00 |
BL Raw materials, supplies | 19 129.00 | | 19 129.00 | 19 129.00 |
BP Services in progress | 87 600.00 | | 87 600.00 | 87 600.00 |
BX Customers and related accounts | 133 000.00 | | 133 000.00 | 133 000.00 |
BZ Other receivables | 29 636.00 | | 29 636.00 | 29 636.00 |
CF Cash and cash equivalents | 55 623.00 | | 55 623.00 | 55 623.00 |
CH Prepaid expenses | 6 407.00 | | 6 407.00 | 6 407.00 |
CJ TOTAL (II) | 331 395.00 | | 331 395.00 | 331 395.00 |
CO Grand total (0 to V) | 446 244.00 | 89 737.00 | 356 507.00 | 446 244.00 |
CS Evaluated investments - equity method | 610.00 | | 610.00 | 610.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 000.00 | 12 000.00 | | 12 000.00 |
DD Legal reserve (1) | 1 524.00 | 1 524.00 | | 1 524.00 |
DG Other reserves | 107 900.00 | 107 900.00 | | 107 900.00 |
DH Retained earnings | 58 999.00 | 47 324.00 | | 58 999.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 367.00 | 17 675.00 | | 4 367.00 |
DJ Investment subsidies | 4 479.00 | | | 4 479.00 |
DL TOTAL (I) | 189 269.00 | 186 423.00 | | 189 269.00 |
DU Loans and Debts from Credit Institutions (3) | 437.00 | 5 615.00 | | 437.00 |
DX Trade payables and related accounts | 77 567.00 | 86 982.00 | | 77 567.00 |
DY Tax and social security liabilities | 88 233.00 | 52 465.00 | | 88 233.00 |
EA Other liabilities | 1 000.00 | 886.00 | | 1 000.00 |
EC TOTAL (IV) | 167 237.00 | 145 949.00 | | 167 237.00 |
EE Grand total (I to V) | 356 507.00 | 332 372.00 | | 356 507.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 987 689.00 | |
FJ Net sales | | | 987 689.00 | |
FM Inventory production | | | 30 800.00 | |
FQ Other income | | | 3 389.00 | |
FR Total operating income (I) | | | 1 021 878.00 | |
FS Purchases of goods (including customs duties) | | | 238 147.00 | |
FT Inventory change (goods) | | | 5 860.00 | |
FW Other purchases and external expenses | | | 314 810.00 | |
FX Taxes, duties, and similar payments | | | 7 321.00 | |
FY Salaries and Wages | | | 341 808.00 | |
FZ Social Security Contributions | | | 105 735.00 | |
GB Operating Expenses - Provisions | | | 11 003.00 | |
GE Other Expenses | | | 1 565.00 | |
GF Total Operating Expenses (II) | | | 1 026 248.00 | |
GG - OPERATING RESULT (I - II) | | | -4 371.00 | |
GP Total financial income (V) | | | 7.00 | |
GU Total financial expenses (VI) | | | 161.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -154.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 525.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 4 133.00 | 80.00 | | 4 133.00 |
HH Total exceptional expenses (VIII) | 41.00 | 91.00 | | 41.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 092.00 | -11.00 | | 4 092.00 |
HK Income tax | 4 800.00 | -3 067.00 | | 4 800.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 026 018.00 | 1 021 423.00 | | 1 026 018.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 031 250.00 | 1 003 748.00 | | 1 031 250.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 367.00 | 17 675.00 | | 4 367.00 |
| |
| 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 | 122 976.00 | | | 122 976.00 |
I3 DECREASES Total Financial Fixed Assets | | | 610.00 | |
I4 DECREASES Grand Total | | | 114 849.00 | |
IO DECREASES Total including other intangible assets | | | 723.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 108 943.00 | |
KD ACQUISITIONS Total including other intangible assets | 723.00 | | | 723.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 117 071.00 | | | 117 071.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 610.00 | | | 610.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 96 541.00 | 11 003.00 | 17 807.00 | 96 541.00 |
PE DEPRECIATION Total including other intangible assets | 723.00 | | | 723.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 95 819.00 | 11 003.00 | 17 807.00 | 95 819.00 |
| |
| 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 | 77 567.00 | 77 567.00 | | 77 567.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 000.00 | 1 000.00 | | 1 000.00 |
UL Receivables related to investments | 152.00 | | | 152.00 |
UX Other trade receivables | 29 636.00 | | | 29 636.00 |
VH Loans with a maturity of more than one year at origin | 437.00 | 437.00 | | 437.00 |
VK Loans repaid during the year | 5 171.00 | | | 5 171.00 |
VQ Other Taxes, Duties, and Similar Debts | 88 233.00 | 88 233.00 | | 88 233.00 |
VS Prepaid expenses | 6 407.00 | | | 6 407.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 169 196.00 | 169 043.00 | 152.00 | 169 196.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 167 237.00 | 167 237.00 | | 167 237.00 |
