| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 802.00 | 4 802.00 | | 4 802.00 |
AH Goodwill | 2 286.00 | | 2 286.00 | 2 286.00 |
AP Buildings | 43 957.00 | 33 439.00 | 10 517.00 | 43 957.00 |
AR Technical installations, industrial equipment and tools | 85 443.00 | 79 009.00 | 6 434.00 | 85 443.00 |
AT Other tangible assets | 95 114.00 | 91 902.00 | 3 212.00 | 95 114.00 |
BD Other fixed assets | 2 038.00 | | 2 038.00 | 2 038.00 |
BJ TOTAL (I) | 233 643.00 | 209 154.00 | 24 489.00 | 233 643.00 |
BL Raw materials, supplies | 46 760.00 | | 46 760.00 | 46 760.00 |
BN Goods in progress | 30 332.00 | | 30 332.00 | 30 332.00 |
BX Customers and related accounts | 37 914.00 | | 37 914.00 | 37 914.00 |
BZ Other receivables | 23 995.00 | | 23 995.00 | 23 995.00 |
CF Cash and cash equivalents | 140 211.00 | | 140 211.00 | 140 211.00 |
CH Prepaid expenses | 2 161.00 | | 2 161.00 | 2 161.00 |
CJ TOTAL (II) | 281 377.00 | | 281 377.00 | 281 377.00 |
CO Grand total (0 to V) | 515 021.00 | 209 154.00 | 305 867.00 | 515 021.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 18 112.00 | 18 112.00 | | 18 112.00 |
DD Legal reserve (1) | 1 811.00 | 1 811.00 | | 1 811.00 |
DG Other reserves | 165 289.00 | 161 880.00 | | 165 289.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 226.00 | 3 409.00 | | 9 226.00 |
DL TOTAL (I) | 194 439.00 | 185 213.00 | | 194 439.00 |
DV Miscellaneous Loans and Financial Debts (4) | 202.00 | 203.00 | | 202.00 |
DW Advances and down payments received on current orders | 23 200.00 | 990.00 | | 23 200.00 |
DX Trade payables and related accounts | 34 093.00 | 9 315.00 | | 34 093.00 |
DY Tax and social security liabilities | 50 561.00 | 45 043.00 | | 50 561.00 |
EB Prepaid income (2) | 3 370.00 | 19 742.00 | | 3 370.00 |
EC TOTAL (IV) | 111 427.00 | 75 292.00 | | 111 427.00 |
EE Grand total (I to V) | 305 867.00 | 260 504.00 | | 305 867.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 933.00 | |
FD Production sold - goods | | | 579 369.00 | |
FJ Net sales | | | 580 302.00 | |
FM Inventory production | | | 28 084.00 | |
FO Operating subsidies | | | -100.00 | |
FQ Other income | | | 4 438.00 | |
FR Total operating income (I) | | | 612 724.00 | |
FU Purchases of raw materials and other supplies | | | 229 492.00 | |
FV Inventory change (raw materials and supplies) | | | -22 641.00 | |
FW Other purchases and external expenses | | | 89 795.00 | |
FX Taxes, duties, and similar payments | | | 6 314.00 | |
FY Salaries and Wages | | | 191 589.00 | |
FZ Social Security Contributions | | | 107 461.00 | |
GB Operating Expenses - Provisions | | | 4 513.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 606 524.00 | |
GG - OPERATING RESULT (I - II) | | | 6 200.00 | |
GP Total financial income (V) | | | 1 226.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 226.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 427.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 800.00 | -1 000.00 | | -1 800.00 |
HL TOTAL REVENUE (I + III + V + VII) | 613 950.00 | 483 739.00 | | 613 950.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 604 723.00 | 480 330.00 | | 604 723.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 227.00 | 3 409.00 | | 9 227.00 |
| |
| 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 | 230 459.00 | | | 230 459.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 039.00 | |
I4 DECREASES Grand Total | | | 233 644.00 | |
IO DECREASES Total including other intangible assets | | | 4 803.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 224 516.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 803.00 | | | 4 803.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 221 358.00 | | | 221 358.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 012.00 | | | 2 012.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 204 641.00 | 4 513.00 | | 204 641.00 |
PE DEPRECIATION Total including other intangible assets | 4 803.00 | | | 4 803.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 199 839.00 | 4 513.00 | | 199 839.00 |
| |
| 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 | 34 093.00 | 34 093.00 | | 34 093.00 |
8K Other liabilities (including liabilities related to repo transactions) | 203.00 | 203.00 | | 203.00 |
8L Deferred income | 3 370.00 | 3 370.00 | | 3 370.00 |
UX Other trade receivables | 37 915.00 | 37 915.00 | | 37 915.00 |
VP Miscellaneous | 23 996.00 | 23 996.00 | | 23 996.00 |
VQ Other Taxes, Duties, and Similar Debts | 50 562.00 | 50 562.00 | | 50 562.00 |
VS Prepaid expenses | 2 162.00 | 2 162.00 | | 2 162.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 64 072.00 | 64 072.00 | | 64 072.00 |
