| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 960.00 | 6 960.00 | | 6 960.00 |
AH Goodwill | 60 759.00 | | 60 759.00 | 60 759.00 |
AP Buildings | 67 192.00 | 67 192.00 | | 67 192.00 |
AR Technical installations, industrial equipment and tools | 1 919.00 | 1 919.00 | | 1 919.00 |
AT Other tangible assets | 171 007.00 | 48 328.00 | 122 679.00 | 171 007.00 |
BD Other fixed assets | 4 419.00 | | 4 419.00 | 4 419.00 |
BH Other financial assets | 160.00 | | 160.00 | 160.00 |
BJ TOTAL (I) | 313 415.00 | 124 399.00 | 189 016.00 | 313 415.00 |
BT Goods | 148 529.00 | | 148 529.00 | 148 529.00 |
BX Customers and related accounts | 58 538.00 | | 58 538.00 | 58 538.00 |
BZ Other receivables | 113 442.00 | | 113 442.00 | 113 442.00 |
CF Cash and cash equivalents | 268 773.00 | | 268 773.00 | 268 773.00 |
CH Prepaid expenses | 3 775.00 | | 3 775.00 | 3 775.00 |
CJ TOTAL (II) | 593 057.00 | | 593 057.00 | 593 057.00 |
CO Grand total (0 to V) | 906 472.00 | 124 399.00 | 782 073.00 | 906 472.00 |
CP Shares due in less than one year | 160.00 | | | 160.00 |
CU Other investments | 999.00 | | 999.00 | 999.00 |
| |
| 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) | 762.00 | 762.00 | | 762.00 |
DE Statutory or contractual reserves | 64 947.00 | 64 947.00 | | 64 947.00 |
DF Regulated reserves (1) | 22 227.00 | 22 227.00 | | 22 227.00 |
DG Other reserves | 330 378.00 | 257 858.00 | | 330 378.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 72 619.00 | 72 520.00 | | 72 619.00 |
DL TOTAL (I) | 498 556.00 | 425 936.00 | | 498 556.00 |
DP Provisions for Risks | 45 209.00 | 45 209.00 | | 45 209.00 |
DR TOTAL (IV) | 45 209.00 | 45 209.00 | | 45 209.00 |
DU Loans and Debts from Credit Institutions (3) | 75 346.00 | 97 500.00 | | 75 346.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 769.00 | 4 205.00 | | 3 769.00 |
DX Trade payables and related accounts | 136 124.00 | 119 363.00 | | 136 124.00 |
DY Tax and social security liabilities | 23 070.00 | 30 347.00 | | 23 070.00 |
EC TOTAL (IV) | 238 308.00 | 251 415.00 | | 238 308.00 |
EE Grand total (I to V) | 782 073.00 | 722 560.00 | | 782 073.00 |
EF Of which regulated reserve for long-term capital gains | 22 227.00 | 22 227.00 | | 22 227.00 |
EG Accrued income and payables due within one year | 181 706.00 | 176 069.00 | | 181 706.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 938 114.00 | | 1 938 114.00 | 1 938 114.00 |
FG Production sold - services | 52 369.00 | | 52 369.00 | 52 369.00 |
FJ Net sales | 1 990 482.00 | | 1 990 482.00 | 1 990 482.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 475.00 | |
FQ Other income | | | 436.00 | |
FR Total operating income (I) | | | 1 992 393.00 | |
FS Purchases of goods (including customs duties) | | | 1 317 475.00 | |
FT Inventory change (goods) | | | -2 003.00 | |
FU Purchases of raw materials and other supplies | | | 2 029.00 | |
FW Other purchases and external expenses | | | 244 405.00 | |
FX Taxes, duties, and similar payments | | | 4 757.00 | |
FY Salaries and Wages | | | 238 738.00 | |
FZ Social Security Contributions | | | 79 634.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 18 664.00 | |
GE Other Expenses | | | 728.00 | |
GF Total Operating Expenses (II) | | | 1 904 428.00 | |
GG - OPERATING RESULT (I - II) | | | 87 965.00 | |
GL Other interest and similar income | | | 2 323.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 2 323.00 | |
GR Interest and similar expenses | | | 1 374.00 | |
GU Total financial expenses (VI) | | | 1 374.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 949.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 88 913.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 475.00 | 2 395.00 | | 1 475.00 |
A2 TOTAL ASSETS | 52 255.00 | 56 206.00 | | 52 255.00 |
HB Exceptional income from capital transactions | 2 925.00 | | | 2 925.00 |
HD Total exceptional income (VII) | 2 925.00 | | | 2 925.00 |
HE Exceptional expenses on management operations | | 655.00 | | |
HF Exceptional expenses on capital transactions | 67.00 | 371.00 | | 67.00 |
HG Exceptional depreciation and provisions | | 2 762.00 | | |
HH Total exceptional expenses (VIII) | 67.00 | 3 788.00 | | 67.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 858.00 | -3 788.00 | | 2 858.00 |
HK Income tax | 19 152.00 | 21 776.00 | | 19 152.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 997 640.00 | 2 037 013.00 | | 1 997 640.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 925 020.00 | 1 964 494.00 | | 1 925 020.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 72 619.00 | 72 520.00 | | 72 619.00 |
