| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 7 000.00 | 7 000.00 | | 7 000.00 |
AH Goodwill | 2 497 380.00 | | 2 497 380.00 | 2 497 380.00 |
AN Land | 2 676.00 | 2 676.00 | | 2 676.00 |
AP Buildings | 1 065 403.00 | 1 009 026.00 | 56 377.00 | 1 065 403.00 |
AR Technical installations, industrial equipment and tools | 720 078.00 | 663 731.00 | 56 348.00 | 720 078.00 |
AT Other tangible assets | 211 314.00 | 193 701.00 | 17 613.00 | 211 314.00 |
BH Other financial assets | 24 355.00 | | 24 355.00 | 24 355.00 |
BJ TOTAL (I) | 4 528 207.00 | 1 876 134.00 | 2 652 073.00 | 4 528 207.00 |
BT Goods | 829 040.00 | | 829 040.00 | 829 040.00 |
BX Customers and related accounts | 60 917.00 | 607.00 | 60 310.00 | 60 917.00 |
BZ Other receivables | 195 139.00 | | 195 139.00 | 195 139.00 |
CD Marketable securities | 150 000.00 | | 150 000.00 | 150 000.00 |
CF Cash and cash equivalents | 463 405.00 | | 463 405.00 | 463 405.00 |
CH Prepaid expenses | 29 229.00 | | 29 229.00 | 29 229.00 |
CJ TOTAL (II) | 1 727 729.00 | 607.00 | 1 727 122.00 | 1 727 729.00 |
CO Grand total (0 to V) | 6 255 937.00 | 1 876 741.00 | 4 379 196.00 | 6 255 937.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DB Share, merger, contribution premiums, etc. | 1 473 701.00 | 1 473 701.00 | | 1 473 701.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 201 822.00 | 113 714.00 | | 201 822.00 |
DH Retained earnings | 849 167.00 | 849 167.00 | | 849 167.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 122 659.00 | 88 108.00 | | 122 659.00 |
DK Regulated provisions | 23 821.00 | 27 145.00 | | 23 821.00 |
DL TOTAL (I) | 2 781 170.00 | 2 661 835.00 | | 2 781 170.00 |
DU Loans and Debts from Credit Institutions (3) | 3 457.00 | 11 178.00 | | 3 457.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 000.00 | 8 457.00 | | 8 000.00 |
DX Trade payables and related accounts | 1 159 777.00 | 1 157 057.00 | | 1 159 777.00 |
DY Tax and social security liabilities | 403 007.00 | 343 538.00 | | 403 007.00 |
EA Other liabilities | 23 785.00 | 23 075.00 | | 23 785.00 |
EC TOTAL (IV) | 1 598 025.00 | 1 543 305.00 | | 1 598 025.00 |
EE Grand total (I to V) | 4 379 196.00 | 4 205 140.00 | | 4 379 196.00 |
EG Accrued income and payables due within one year | 1 592 025.00 | 1 537 305.00 | | 1 592 025.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 10 705 358.00 | | 10 705 358.00 | 10 705 358.00 |
FD Production sold - goods | 996 290.00 | | 996 290.00 | 996 290.00 |
FG Production sold - services | 73 943.00 | | 73 943.00 | 73 943.00 |
FJ Net sales | 11 775 590.00 | | 11 775 590.00 | 11 775 590.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 13 089.00 | |
FQ Other income | | | 1 232.00 | |
FR Total operating income (I) | | | 11 789 911.00 | |
FS Purchases of goods (including customs duties) | | | 9 385 179.00 | |
FT Inventory change (goods) | | | -136 966.00 | |
FU Purchases of raw materials and other supplies | | | 650 395.00 | |
FW Other purchases and external expenses | | | 782 872.00 | |
FX Taxes, duties, and similar payments | | | 120 495.00 | |
FY Salaries and Wages | | | 645 401.00 | |
FZ Social Security Contributions | | | 139 760.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 43 111.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 607.00 | |
GE Other Expenses | | | 2 354.00 | |
GF Total Operating Expenses (II) | | | 11 633 210.00 | |
GG - OPERATING RESULT (I - II) | | | 156 701.00 | |
GL Other interest and similar income | | | 1 275.00 | |
GP Total financial income (V) | | | 1 275.00 | |
GR Interest and similar expenses | | | 216.00 | |
GU Total financial expenses (VI) | | | 216.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 059.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 157 760.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 106.00 | 905.00 | | 106.00 |
HC Reversals of provisions and transfers of expenses | 3 323.00 | 4 431.00 | | 3 323.00 |
HD Total exceptional income (VII) | 3 429.00 | 5 336.00 | | 3 429.00 |
HE Exceptional expenses on management operations | | 2 135.00 | | |
HH Total exceptional expenses (VIII) | | 2 135.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 429.00 | 3 201.00 | | 3 429.00 |
HK Income tax | 38 530.00 | 20 431.00 | | 38 530.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 794 615.00 | 15 457 866.00 | | 11 794 615.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 671 956.00 | 15 369 758.00 | | 11 671 956.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 122 659.00 | 88 108.00 | | 122 659.00 |
HP References: Equipment leasing | 4 016.00 | 8 968.00 | | 4 016.00 |
| |
| 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 | 4 509 807.00 | | | 4 509 807.00 |
I3 DECREASES Total Financial Fixed Assets | | | 24 355.00 | |
I4 DECREASES Grand Total | | | 4 528 207.00 | |
IO DECREASES Total including other intangible assets | | | 7 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 999 472.00 | |
KD ACQUISITIONS Total including other intangible assets | 7 000.00 | | | 7 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 981 071.00 | | | 1 981 071.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 24 355.00 | | | 24 355.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 833 023.00 | 43 111.00 | 1 876 134.00 | 1 833 023.00 |
PE DEPRECIATION Total including other intangible assets | 7 000.00 | | 7 000.00 | 7 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 826 023.00 | 43 111.00 | 1 869 134.00 | 1 826 023.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 27 145.00 | | 3 323.00 | 27 145.00 |
7C Grand total | 27 145.00 | | 3 323.00 | 27 145.00 |
UJ - Exceptional | | | 3 323.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 8 000.00 | 2 000.00 | | 8 000.00 |
8B Suppliers and Related Accounts | 1 159 777.00 | 1 159 777.00 | | 1 159 777.00 |
8K Other liabilities (including liabilities related to repo transactions) | 98 755.00 | 98 755.00 | | 98 755.00 |
UT Other financial assets | 24 355.00 | | | 24 355.00 |
UX Other trade receivables | 60 917.00 | | | 60 917.00 |
VH Loans with a maturity of more than one year at origin | 3 457.00 | 3 457.00 | | 3 457.00 |
VK Loans repaid during the year | 8 178.00 | | | 8 178.00 |
VP Miscellaneous | 195 139.00 | | | 195 139.00 |
VQ Other Taxes, Duties, and Similar Debts | 328 036.00 | 328 036.00 | | 328 036.00 |
VS Prepaid expenses | 29 229.00 | | | 29 229.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 309 640.00 | 285 285.00 | 24 355.00 | 309 640.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 35.00 | | | 35.00 |
