| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 215.00 | 5 215.00 | | 5 215.00 |
AH Goodwill | 107.00 | | 107.00 | 107.00 |
AN Land | 25 194.00 | | 25 194.00 | 25 194.00 |
AP Buildings | 240 479.00 | 140 730.00 | 99 749.00 | 240 479.00 |
AR Technical installations, industrial equipment and tools | 2 615 444.00 | 2 128 850.00 | 486 593.00 | 2 615 444.00 |
AT Other tangible assets | 1 426 462.00 | 1 275 460.00 | 151 002.00 | 1 426 462.00 |
BD Other fixed assets | 125 000.00 | | 125 000.00 | 125 000.00 |
BH Other financial assets | 4 680.00 | | 4 680.00 | 4 680.00 |
BJ TOTAL (I) | 4 572 000.00 | 3 550 256.00 | 1 021 744.00 | 4 572 000.00 |
BL Raw materials, supplies | 10 979.00 | | 10 979.00 | 10 979.00 |
BX Customers and related accounts | 3 254 347.00 | | 3 254 347.00 | 3 254 347.00 |
BZ Other receivables | 529 837.00 | | 529 837.00 | 529 837.00 |
CD Marketable securities | 51 372.00 | | 51 372.00 | 51 372.00 |
CF Cash and cash equivalents | 3 693 183.00 | | 3 693 183.00 | 3 693 183.00 |
CH Prepaid expenses | 45 982.00 | | 45 982.00 | 45 982.00 |
CJ TOTAL (II) | 7 585 700.00 | | 7 585 700.00 | 7 585 700.00 |
CO Grand total (0 to V) | 12 157 700.00 | 3 550 256.00 | 8 607 444.00 | 12 157 700.00 |
CU Other investments | 129 420.00 | | 129 420.00 | 129 420.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 120 000.00 | 120 000.00 | | 120 000.00 |
DD Legal reserve (1) | 12 000.00 | 12 000.00 | | 12 000.00 |
DG Other reserves | 4 837 033.00 | 4 698 794.00 | | 4 837 033.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 206 747.00 | 214 239.00 | | 206 747.00 |
DL TOTAL (I) | 5 175 780.00 | 5 045 033.00 | | 5 175 780.00 |
DP Provisions for Risks | 1 075.00 | 6 845.00 | | 1 075.00 |
DR TOTAL (IV) | 1 075.00 | 6 845.00 | | 1 075.00 |
DU Loans and Debts from Credit Institutions (3) | 226 257.00 | 313 629.00 | | 226 257.00 |
DV Miscellaneous Loans and Financial Debts (4) | 370 284.00 | 344 747.00 | | 370 284.00 |
DX Trade payables and related accounts | 1 618 857.00 | 1 255 938.00 | | 1 618 857.00 |
DY Tax and social security liabilities | 1 209 075.00 | 980 605.00 | | 1 209 075.00 |
EA Other liabilities | 5 391.00 | 3 531.00 | | 5 391.00 |
EB Prepaid income (2) | 726.00 | 142.00 | | 726.00 |
EC TOTAL (IV) | 3 430 589.00 | 2 898 592.00 | | 3 430 589.00 |
EE Grand total (I to V) | 8 607 444.00 | 7 950 470.00 | | 8 607 444.00 |
EG Accrued income and payables due within one year | 138 480.00 | 2 672 623.00 | | 138 480.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 181.00 | 602.00 | | 181.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 24 241.00 | |
FG Production sold - services | | | 12 737 285.00 | |
FJ Net sales | | | 12 761 526.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 46 829.00 | |
FQ Other income | | | 1 004.00 | |
FR Total operating income (I) | | | 12 809 359.00 | |
FU Purchases of raw materials and other supplies | | | 3 326 419.00 | |
FV Inventory change (raw materials and supplies) | | | 7 914.00 | |
FW Other purchases and external expenses | | | 5 013 668.00 | |
FX Taxes, duties, and similar payments | | | 158 465.00 | |
FY Salaries and Wages | | | 2 866 737.00 | |
FZ Social Security Contributions | | | 885 263.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 356 533.00 | |
GE Other Expenses | | | 1 697.00 | |
GF Total Operating Expenses (II) | | | 12 616 697.00 | |
GG - OPERATING RESULT (I - II) | | | 192 663.00 | |
GL Other interest and similar income | | | 20 139.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 20 139.00 | |
GR Interest and similar expenses | | | 10 562.00 | |
GU Total financial expenses (VI) | | | 10 562.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 577.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 202 240.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 812.00 | 34 653.00 | | 1 812.00 |
HB Exceptional income from capital transactions | 5 047.00 | 85 000.00 | | 5 047.00 |
HC Reversals of provisions and transfers of expenses | 5 770.00 | 54 066.00 | | 5 770.00 |
HD Total exceptional income (VII) | 12 629.00 | 173 719.00 | | 12 629.00 |
HE Exceptional expenses on management operations | 4 284.00 | 42 077.00 | | 4 284.00 |
HF Exceptional expenses on capital transactions | | 1 661.00 | | |
HH Total exceptional expenses (VIII) | 4 284.00 | 43 738.00 | | 4 284.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 8 345.00 | 129 980.00 | | 8 345.00 |
HK Income tax | 3 838.00 | 24 101.00 | | 3 838.00 |
HL TOTAL REVENUE (I + III + V + VII) | 12 842 127.00 | 10 857 930.00 | | 12 842 127.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 635 380.00 | 10 643 691.00 | | 12 635 380.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 206 747.00 | 214 239.00 | | 206 747.00 |
| |
| 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 | 4 435 150.00 | | | 4 435 150.00 |
I3 DECREASES Total Financial Fixed Assets | | | 259 100.00 | |
I4 DECREASES Grand Total | | | 4 572 000.00 | |
IO DECREASES Total including other intangible assets | | | 5 215.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 307 578.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 215.00 | | | 5 215.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 171 708.00 | | | 4 171 708.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 258 120.00 | | | 258 120.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 273 427.00 | 356 533.00 | 79 704.00 | 3 273 427.00 |
PE DEPRECIATION Total including other intangible assets | 5 215.00 | | | 5 215.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 268 212.00 | 356 533.00 | 79 704.00 | 3 268 212.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 6 845.00 | | 5 770.00 | 6 845.00 |
7C Grand total | 6 845.00 | | 5 770.00 | 6 845.00 |
UG - Financial | | | 5 770.00 | |
| |
| 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 | 1 618 857.00 | 1 618 857.00 | | 1 618 857.00 |
8K Other liabilities (including liabilities related to repo transactions) | 375 675.00 | 375 675.00 | | 375 675.00 |
8L Deferred income | 726.00 | 726.00 | | 726.00 |
UT Other financial assets | 4 680.00 | | | 4 680.00 |
UX Other trade receivables | 3 254 347.00 | | | 3 254 347.00 |
VG Loans with a maturity of up to one year at origin | 181.00 | 181.00 | | 181.00 |
VH Loans with a maturity of more than one year at origin | 226 076.00 | 87 596.00 | 138 480.00 | 226 076.00 |
VK Loans repaid during the year | 86 952.00 | | | 86 952.00 |
VP Miscellaneous | 529 837.00 | | | 529 837.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 209 075.00 | 1 209 075.00 | | 1 209 075.00 |
VS Prepaid expenses | 45 982.00 | | | 45 982.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 834 846.00 | 3 830 166.00 | 4 680.00 | 3 834 846.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 430 589.00 | 3 292 109.00 | 138 480.00 | 3 430 589.00 |
