| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 772.00 | 6 772.00 | | 6 772.00 |
AH Goodwill | 172 267.00 | | 172 267.00 | 172 267.00 |
AP Buildings | 6 860.00 | 6 860.00 | | 6 860.00 |
AR Technical installations, industrial equipment and tools | 4 609.00 | 4 609.00 | | 4 609.00 |
AT Other tangible assets | 1 294 403.00 | 958 889.00 | 335 514.00 | 1 294 403.00 |
BH Other financial assets | 5 146.00 | | 5 146.00 | 5 146.00 |
BJ TOTAL (I) | 1 490 057.00 | 977 130.00 | 512 927.00 | 1 490 057.00 |
BX Customers and related accounts | 926 941.00 | | 926 941.00 | 926 941.00 |
BZ Other receivables | 270 305.00 | | 270 305.00 | 270 305.00 |
CD Marketable securities | 269 243.00 | | 269 243.00 | 269 243.00 |
CF Cash and cash equivalents | 1 228 173.00 | | 1 228 173.00 | 1 228 173.00 |
CH Prepaid expenses | 28 381.00 | | 28 381.00 | 28 381.00 |
CJ TOTAL (II) | 2 723 042.00 | | 2 723 042.00 | 2 723 042.00 |
CO Grand total (0 to V) | 4 213 099.00 | 977 130.00 | 3 235 969.00 | 4 213 099.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 457 347.00 | 457 347.00 | | 457 347.00 |
DB Share, merger, contribution premiums, etc. | 10 671.00 | 10 671.00 | | 10 671.00 |
DD Legal reserve (1) | 45 735.00 | 45 735.00 | | 45 735.00 |
DG Other reserves | 1 475 121.00 | 1 278 181.00 | | 1 475 121.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 197 395.00 | 196 940.00 | | 197 395.00 |
DL TOTAL (I) | 2 186 268.00 | 1 988 874.00 | | 2 186 268.00 |
DP Provisions for Risks | 2 067.00 | | | 2 067.00 |
DR TOTAL (IV) | 2 067.00 | | | 2 067.00 |
DU Loans and Debts from Credit Institutions (3) | | 890.00 | | |
DX Trade payables and related accounts | 402 073.00 | 350 645.00 | | 402 073.00 |
DY Tax and social security liabilities | 644 611.00 | 571 282.00 | | 644 611.00 |
EA Other liabilities | 950.00 | 934.00 | | 950.00 |
EC TOTAL (IV) | 1 047 634.00 | 923 750.00 | | 1 047 634.00 |
EE Grand total (I to V) | 3 235 969.00 | 2 912 624.00 | | 3 235 969.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 4 642 938.00 | |
FJ Net sales | | | 4 642 938.00 | |
FO Operating subsidies | | | 1 500.00 | |
FQ Other income | | | 43 251.00 | |
FR Total operating income (I) | | | 4 687 689.00 | |
FU Purchases of raw materials and other supplies | | | 1 297 763.00 | |
FV Inventory change (raw materials and supplies) | | | 3 590.00 | |
FW Other purchases and external expenses | | | 1 262 938.00 | |
FX Taxes, duties, and similar payments | | | 86 523.00 | |
FY Salaries and Wages | | | 1 371 924.00 | |
FZ Social Security Contributions | | | 328 380.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 115 898.00 | |
GE Other Expenses | | | 59.00 | |
GF Total Operating Expenses (II) | | | 4 467 075.00 | |
GG - OPERATING RESULT (I - II) | | | 220 614.00 | |
GP Total financial income (V) | | | 307.00 | |
GU Total financial expenses (VI) | | | 518.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -211.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 220 404.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 35 358.00 | 81 220.00 | | 35 358.00 |
HH Total exceptional expenses (VIII) | 7 421.00 | 8 320.00 | | 7 421.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 27 937.00 | 72 900.00 | | 27 937.00 |
HK Income tax | 50 946.00 | 64 176.00 | | 50 946.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 723 354.00 | 4 431 515.00 | | 4 723 354.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 525 959.00 | 4 234 575.00 | | 4 525 959.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 197 395.00 | 196 940.00 | | 197 395.00 |
| |
| 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 | 1 552 104.00 | | | 1 552 104.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 146.00 | |
I4 DECREASES Grand Total | | | 1 490 057.00 | |
IO DECREASES Total including other intangible assets | | | 6 772.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 305 872.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 772.00 | | | 6 772.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 369 067.00 | | | 1 369 067.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 998.00 | | | 3 998.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 053 397.00 | 115 898.00 | 192 166.00 | 1 053 397.00 |
PE DEPRECIATION Total including other intangible assets | 6 772.00 | | | 6 772.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 046 625.00 | 115 898.00 | 192 166.00 | 1 046 625.00 |
| |
| 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 | | 2 067.00 | | |
7C Grand total | | 2 067.00 | | |
UJ - Exceptional | | 2 067.00 | | |
| |
| 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 | 402 073.00 | 402 073.00 | | 402 073.00 |
8K Other liabilities (including liabilities related to repo transactions) | 950.00 | 950.00 | | 950.00 |
UT Other financial assets | 5 146.00 | | 5 146.00 | 5 146.00 |
UX Other trade receivables | 926 941.00 | 926 941.00 | | 926 941.00 |
VK Loans repaid during the year | 890.00 | | | 890.00 |
VP Miscellaneous | 270 305.00 | 270 305.00 | | 270 305.00 |
VQ Other Taxes, Duties, and Similar Debts | 644 611.00 | 644 611.00 | | 644 611.00 |
VS Prepaid expenses | 28 381.00 | 28 381.00 | | 28 381.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 230 773.00 | 1 225 627.00 | 5 146.00 | 1 230 773.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 047 634.00 | 1 047 634.00 | | 1 047 634.00 |
