| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 4 951.00 | 4 951.00 | | 4 951.00 |
AR Technical installations, industrial equipment and tools | 48 842.00 | 47 593.00 | 1 249.00 | 48 842.00 |
AT Other tangible assets | 9 183.00 | 9 183.00 | | 9 183.00 |
BJ TOTAL (I) | 63 133.00 | 61 727.00 | 1 407.00 | 63 133.00 |
BL Raw materials, supplies | 1 841.00 | | 1 841.00 | 1 841.00 |
BR Intermediate and finished products | 1 624.00 | | 1 624.00 | 1 624.00 |
BX Customers and related accounts | 105 421.00 | 4 800.00 | 100 621.00 | 105 421.00 |
BZ Other receivables | 79 010.00 | | 79 010.00 | 79 010.00 |
CF Cash and cash equivalents | 556 746.00 | | 556 746.00 | 556 746.00 |
CH Prepaid expenses | 6 496.00 | | 6 496.00 | 6 496.00 |
CJ TOTAL (II) | 751 138.00 | 4 800.00 | 746 338.00 | 751 138.00 |
CO Grand total (0 to V) | 814 271.00 | 66 527.00 | 747 745.00 | 814 271.00 |
CU Other investments | 158.00 | | 158.00 | 158.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 53 084.00 | 53 652.00 | | 53 084.00 |
DD Legal reserve (1) | 8 941.00 | 7 311.00 | | 8 941.00 |
DF Regulated reserves (1) | 312 988.00 | 285 913.00 | | 312 988.00 |
DG Other reserves | 42 042.00 | 36 229.00 | | 42 042.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 592.00 | 34 519.00 | | 12 592.00 |
DL TOTAL (I) | 429 647.00 | 417 623.00 | | 429 647.00 |
DP Provisions for Risks | 75 844.00 | 57 726.00 | | 75 844.00 |
DQ Provisions for Expenses | 23 155.00 | 21 936.00 | | 23 155.00 |
DR TOTAL (IV) | 98 999.00 | 79 662.00 | | 98 999.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 436.00 | 5 808.00 | | 1 436.00 |
DX Trade payables and related accounts | 22 561.00 | 27 144.00 | | 22 561.00 |
DY Tax and social security liabilities | 19 817.00 | 23 096.00 | | 19 817.00 |
EA Other liabilities | 175 285.00 | 209 342.00 | | 175 285.00 |
EC TOTAL (IV) | 219 099.00 | 265 390.00 | | 219 099.00 |
EE Grand total (I to V) | 747 745.00 | 762 674.00 | | 747 745.00 |
EG Accrued income and payables due within one year | 219 099.00 | 265 390.00 | | 219 099.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 4 320.00 | | 4 320.00 | 4 320.00 |
FD Production sold - goods | 1 554 170.00 | | 1 554 170.00 | 1 554 170.00 |
FG Production sold - services | 27 105.00 | | 27 105.00 | 27 105.00 |
FJ Net sales | 1 585 595.00 | | 1 585 595.00 | 1 585 595.00 |
FM Inventory production | | | 248.00 | |
FO Operating subsidies | | | 28 105.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 1 613 949.00 | |
FS Purchases of goods (including customs duties) | | | 3 625.00 | |
FU Purchases of raw materials and other supplies | | | 1 284 256.00 | |
FV Inventory change (raw materials and supplies) | | | 941.00 | |
FW Other purchases and external expenses | | | 157 130.00 | |
FX Taxes, duties, and similar payments | | | 1 326.00 | |
FY Salaries and Wages | | | 96 107.00 | |
FZ Social Security Contributions | | | 42 045.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 000.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 19 338.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 1 605 771.00 | |
GG - OPERATING RESULT (I - II) | | | 8 178.00 | |
GK Income from other securities and fixed asset receivables | | | 7 725.00 | |
GP Total financial income (V) | | | 7 725.00 | |
GR Interest and similar expenses | | | 1 818.00 | |
GU Total financial expenses (VI) | | | 1 818.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 907.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 085.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 12 047.00 | | |
HD Total exceptional income (VII) | | 12 047.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 12 047.00 | | |
HK Income tax | 1 493.00 | 3 215.00 | | 1 493.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 621 674.00 | 2 404 914.00 | | 1 621 674.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 609 082.00 | 2 370 395.00 | | 1 609 082.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 592.00 | 34 519.00 | | 12 592.00 |
| |
| 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 | 63 133.00 | | | 63 133.00 |
I3 DECREASES Total Financial Fixed Assets | | | 158.00 | |
I4 DECREASES Grand Total | | | 63 133.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 62 976.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 62 976.00 | | | 62 976.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 158.00 | | | 158.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 60 727.00 | 1 000.00 | | 60 727.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 60 727.00 | 1 000.00 | | 60 727.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 79 662.00 | 77 063.00 | 57 726.00 | 79 662.00 |
6T Receivables | 4 800.00 | | | 4 800.00 |
7B Total provisions for depreciation | 4 800.00 | | | 4 800.00 |
7C Grand total | 84 462.00 | 77 063.00 | 57 726.00 | 84 462.00 |
UE of which provisions and reversals: - Operating | | 19 338.00 | | |
| |
| 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 | 22 561.00 | 22 561.00 | | 22 561.00 |
8C Staff and Related Accounts | 2 514.00 | 2 514.00 | | 2 514.00 |
8D Social Security and Other Social Organizations | 16 614.00 | 16 614.00 | | 16 614.00 |
8E Income Taxes | 689.00 | 689.00 | | 689.00 |
8K Other liabilities (including liabilities related to repo transactions) | 175 285.00 | 175 285.00 | | 175 285.00 |
UX Other trade receivables | 100 357.00 | | | 100 357.00 |
VA Doubtful or disputed receivables | 506.00 | | | 506.00 |
VB VAT | 2 906.00 | | | 2 906.00 |
VI Group and Associates | 1 436.00 | 1 436.00 | | 1 436.00 |
VP Miscellaneous | 75 844.00 | | | 75 844.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 260.00 | | | 260.00 |
VS Prepaid expenses | 6 496.00 | | | 6 496.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 190 927.00 | 190 927.00 | | 190 927.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 219 099.00 | 219 099.00 | | 219 099.00 |
| |
| 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 | 1 326.00 | 1 168.00 | | 1 326.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 8 358.00 | 6 974.00 | | 8 358.00 |
ST Other accounts | 116 219.00 | 170 833.00 | | 116 219.00 |
XQ Rental, rental and co-ownership charges | 7 840.00 | 12 017.00 | | 7 840.00 |
YT Subcontracting | 24 713.00 | 21 728.00 | | 24 713.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 326.00 | 1 168.00 | | 1 326.00 |
YY Amount of VAT collected | 84 510.00 | 124 331.00 | | 84 510.00 |
YZ Total deductible VAT on goods and services | 65 172.00 | 84 545.00 | | 65 172.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 157 130.00 | 211 551.00 | | 157 130.00 |
