| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 121 180.00 | | 121 180.00 | 121 180.00 |
AJ Other Intangible Assets | 4 964.00 | 3 292.00 | 1 672.00 | 4 964.00 |
AP Buildings | 1 321.00 | 47.00 | 1 274.00 | 1 321.00 |
AR Technical installations, industrial equipment and tools | 38 417.00 | 29 534.00 | 8 883.00 | 38 417.00 |
AT Other tangible assets | 135 521.00 | 121 279.00 | 14 242.00 | 135 521.00 |
BH Other financial assets | 5 400.00 | | 5 400.00 | 5 400.00 |
BJ TOTAL (I) | 306 804.00 | 154 152.00 | 152 651.00 | 306 804.00 |
BL Raw materials, supplies | 17 225.00 | | 17 225.00 | 17 225.00 |
BV Advances and down payments on orders | 728.00 | | 728.00 | 728.00 |
BX Customers and related accounts | 1 343.00 | | 1 343.00 | 1 343.00 |
BZ Other receivables | 24 168.00 | | 24 168.00 | 24 168.00 |
CD Marketable securities | 20 783.00 | | 20 783.00 | 20 783.00 |
CF Cash and cash equivalents | 164 281.00 | | 164 281.00 | 164 281.00 |
CH Prepaid expenses | 3 175.00 | | 3 175.00 | 3 175.00 |
CJ TOTAL (II) | 231 703.00 | | 231 703.00 | 231 703.00 |
CO Grand total (0 to V) | 538 507.00 | 154 152.00 | 384 355.00 | 538 507.00 |
CP Shares due in less than one year | 5 400.00 | | | 5 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 134 100.00 | 134 100.00 | | 134 100.00 |
DD Legal reserve (1) | 13 410.00 | 13 410.00 | | 13 410.00 |
DG Other reserves | 106 665.00 | 71 860.00 | | 106 665.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 464.00 | 48 204.00 | | 22 464.00 |
DL TOTAL (I) | 276 639.00 | 267 575.00 | | 276 639.00 |
DU Loans and Debts from Credit Institutions (3) | 32 455.00 | 40 059.00 | | 32 455.00 |
DV Miscellaneous Loans and Financial Debts (4) | 772.00 | 708.00 | | 772.00 |
DX Trade payables and related accounts | 52 116.00 | 60 451.00 | | 52 116.00 |
DY Tax and social security liabilities | 22 371.00 | 21 173.00 | | 22 371.00 |
EA Other liabilities | 1.00 | 4.00 | | 1.00 |
EC TOTAL (IV) | 107 716.00 | 122 395.00 | | 107 716.00 |
EE Grand total (I to V) | 384 355.00 | 389 970.00 | | 384 355.00 |
EG Accrued income and payables due within one year | 85 877.00 | 87 509.00 | | 85 877.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 106.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 878 066.00 | | 878 066.00 | 878 066.00 |
FJ Net sales | 878 066.00 | | 878 066.00 | 878 066.00 |
FO Operating subsidies | | | 2 262.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 206.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 883 539.00 | |
FU Purchases of raw materials and other supplies | | | 486 813.00 | |
FV Inventory change (raw materials and supplies) | | | 1 779.00 | |
FW Other purchases and external expenses | | | 71 306.00 | |
FX Taxes, duties, and similar payments | | | 6 362.00 | |
FY Salaries and Wages | | | 254 067.00 | |
FZ Social Security Contributions | | | 18 469.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 953.00 | |
GE Other Expenses | | | 2 231.00 | |
GF Total Operating Expenses (II) | | | 856 981.00 | |
GG - OPERATING RESULT (I - II) | | | 26 558.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 684.00 | |
GU Total financial expenses (VI) | | | 684.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -684.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 874.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 206.00 | 3 224.00 | | 3 206.00 |
A4 Equity method investments | 2 199.00 | 2 637.00 | | 2 199.00 |
HA Exceptional income from management transactions | | 321.00 | | |
HD Total exceptional income (VII) | | 321.00 | | |
HE Exceptional expenses on management operations | 3 075.00 | | | 3 075.00 |
HH Total exceptional expenses (VIII) | 3 075.00 | | | 3 075.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 075.00 | 321.00 | | -3 075.00 |
HK Income tax | 335.00 | 5 392.00 | | 335.00 |
HL TOTAL REVENUE (I + III + V + VII) | 883 539.00 | 919 679.00 | | 883 539.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 861 075.00 | 871 474.00 | | 861 075.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 464.00 | 48 204.00 | | 22 464.00 |
HP References: Equipment leasing | 1 233.00 | | | 1 233.00 |
| |
| 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 | 298 574.00 | | 8 230.00 | 298 574.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 400.00 | |
I4 DECREASES Grand Total | | | 306 804.00 | |
IO DECREASES Total including other intangible assets | | | 126 144.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 175 260.00 | |
KD ACQUISITIONS Total including other intangible assets | 126 144.00 | | | 126 144.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 167 030.00 | | 8 230.00 | 167 030.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 400.00 | | | 5 400.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 138 199.00 | 15 953.00 | | 138 199.00 |
PE DEPRECIATION Total including other intangible assets | 2 319.00 | 973.00 | | 2 319.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 135 880.00 | 14 980.00 | | 135 880.00 |
| |
| 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 | 52 116.00 | 52 116.00 | | 52 116.00 |
8C Staff and Related Accounts | 6 435.00 | 6 435.00 | | 6 435.00 |
8D Social Security and Other Social Organizations | 14 369.00 | 14 369.00 | | 14 369.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1.00 | 1.00 | | 1.00 |
UT Other financial assets | 5 400.00 | 5 400.00 | | 5 400.00 |
UX Other trade receivables | 1 343.00 | | | 1 343.00 |
VB VAT | 799.00 | | | 799.00 |
VG Loans with a maturity of up to one year at origin | 67.00 | 67.00 | | 67.00 |
VH Loans with a maturity of more than one year at origin | 32 388.00 | 10 550.00 | 21 839.00 | 32 388.00 |
VI Group and Associates | 772.00 | 772.00 | | 772.00 |
VJ Loans taken out during the year | 42 699.00 | | | 42 699.00 |
VK Loans repaid during the year | 50 241.00 | | | 50 241.00 |
VM Income taxes | 14 295.00 | | | 14 295.00 |
VP Miscellaneous | 4 846.00 | | | 4 846.00 |
VQ Other Taxes, Duties, and Similar Debts | 581.00 | 581.00 | | 581.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 228.00 | | | 4 228.00 |
VS Prepaid expenses | 3 175.00 | | | 3 175.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 34 086.00 | 34 086.00 | | 34 086.00 |
VW VAT | 986.00 | 986.00 | | 986.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 107 716.00 | 85 877.00 | 21 839.00 | 107 716.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 3 151.00 | 2 891.00 | | 3 151.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 8 116.00 | 8 820.00 | | 8 116.00 |
ST Other accounts | 27 079.00 | 35 494.00 | | 27 079.00 |
XQ Rental, rental and co-ownership charges | 36 112.00 | 36 375.00 | | 36 112.00 |
YP Average staff number | 6.00 | 6.00 | | 6.00 |
YQ Equipment leasing commitment | 9 666.00 | | | 9 666.00 |
YW Business tax | 3 212.00 | 3 294.00 | | 3 212.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 362.00 | 6 185.00 | | 6 362.00 |
YY Amount of VAT collected | 48 437.00 | 50 353.00 | | 48 437.00 |
YZ Total deductible VAT on goods and services | 40 739.00 | 44 451.00 | | 40 739.00 |
ZE Dividends | 13 400.00 | | | 13 400.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 71 306.00 | 80 689.00 | | 71 306.00 |
