| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 828.00 | 828.00 | | 828.00 |
AJ Other Intangible Assets | 11 133.00 | 982.00 | 10 151.00 | 11 133.00 |
AP Buildings | 1 122 032.00 | 861 699.00 | 260 333.00 | 1 122 032.00 |
AR Technical installations, industrial equipment and tools | 204 321.00 | 199 039.00 | 5 283.00 | 204 321.00 |
AT Other tangible assets | 128 423.00 | 83 747.00 | 44 676.00 | 128 423.00 |
BF Loans | 100.00 | | 100.00 | 100.00 |
BH Other financial assets | 1 526.00 | | 1 526.00 | 1 526.00 |
BJ TOTAL (I) | 1 468 385.00 | 1 146 295.00 | 322 090.00 | 1 468 385.00 |
BT Goods | 47 245.00 | | 47 245.00 | 47 245.00 |
BV Advances and down payments on orders | 4 701.00 | | 4 701.00 | 4 701.00 |
BX Customers and related accounts | 40 000.00 | | 40 000.00 | 40 000.00 |
BZ Other receivables | 102 531.00 | | 102 531.00 | 102 531.00 |
CD Marketable securities | 48 000.00 | | 48 000.00 | 48 000.00 |
CF Cash and cash equivalents | 409 256.00 | | 409 256.00 | 409 256.00 |
CH Prepaid expenses | 9 298.00 | | 9 298.00 | 9 298.00 |
CJ TOTAL (II) | 661 032.00 | | 661 032.00 | 661 032.00 |
CO Grand total (0 to V) | 2 129 417.00 | 1 146 295.00 | 983 122.00 | 2 129 417.00 |
CP Shares due in less than one year | 1 626.00 | | | 1 626.00 |
CU Other investments | 22.00 | | 22.00 | 22.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 84 000.00 | 84 000.00 | | 84 000.00 |
DB Share, merger, contribution premiums, etc. | 1 503.00 | 1 503.00 | | 1 503.00 |
DD Legal reserve (1) | 11 088.00 | 11 088.00 | | 11 088.00 |
DG Other reserves | 467 002.00 | 460 154.00 | | 467 002.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 322.00 | 46 888.00 | | 7 322.00 |
DL TOTAL (I) | 570 915.00 | 603 633.00 | | 570 915.00 |
DU Loans and Debts from Credit Institutions (3) | 59 781.00 | 99 571.00 | | 59 781.00 |
DV Miscellaneous Loans and Financial Debts (4) | 235.00 | 2 222.00 | | 235.00 |
DX Trade payables and related accounts | 210 088.00 | 171 426.00 | | 210 088.00 |
DY Tax and social security liabilities | 141 467.00 | 142 256.00 | | 141 467.00 |
EA Other liabilities | 636.00 | 1 195.00 | | 636.00 |
EC TOTAL (IV) | 412 206.00 | 416 671.00 | | 412 206.00 |
EE Grand total (I to V) | 983 122.00 | 1 020 304.00 | | 983 122.00 |
EG Accrued income and payables due within one year | 377 036.00 | 357 120.00 | | 377 036.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 230.00 | 300.00 | | 230.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 2 027 164.00 | | 2 027 164.00 | 2 027 164.00 |
FG Production sold - services | 5 698.00 | | 5 698.00 | 5 698.00 |
FJ Net sales | 2 032 862.00 | | 2 032 862.00 | 2 032 862.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 46 665.00 | |
FQ Other income | | | 20.00 | |
FR Total operating income (I) | | | 2 079 547.00 | |
FU Purchases of raw materials and other supplies | | | 728 844.00 | |
FV Inventory change (raw materials and supplies) | | | -7 862.00 | |
FW Other purchases and external expenses | | | 390 190.00 | |
FX Taxes, duties, and similar payments | | | 44 800.00 | |
FY Salaries and Wages | | | 656 788.00 | |
FZ Social Security Contributions | | | 174 272.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 92 945.00 | |
GE Other Expenses | | | 1 759.00 | |
GF Total Operating Expenses (II) | | | 2 081 736.00 | |
GG - OPERATING RESULT (I - II) | | | -2 188.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 455.00 | |
GL Other interest and similar income | | | 998.00 | |
GP Total financial income (V) | | | 3 453.00 | |
GR Interest and similar expenses | | | 1 827.00 | |
GU Total financial expenses (VI) | | | 1 827.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 625.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -563.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 46 665.00 | 26 932.00 | | 46 665.00 |
A2 TOTAL ASSETS | 62 205.00 | 80 134.00 | | 62 205.00 |
A4 Equity method investments | 1 639.00 | 1 224.00 | | 1 639.00 |
HA Exceptional income from management transactions | 14 888.00 | 1 856.00 | | 14 888.00 |
HD Total exceptional income (VII) | 14 888.00 | 1 856.00 | | 14 888.00 |
HE Exceptional expenses on management operations | 5 110.00 | 8 903.00 | | 5 110.00 |
HH Total exceptional expenses (VIII) | 5 110.00 | 8 903.00 | | 5 110.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 9 778.00 | -7 046.00 | | 9 778.00 |
HK Income tax | 1 892.00 | 16 481.00 | | 1 892.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 097 888.00 | 2 011 005.00 | | 2 097 888.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 090 565.00 | 1 964 117.00 | | 2 090 565.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 322.00 | 46 888.00 | | 7 322.00 |
| |
| 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 | 1 402 755.00 | | 67 530.00 | 1 402 755.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 900.00 | 1 648.00 | |
I4 DECREASES Grand Total | | 1 900.00 | 1 468 385.00 | |
IO DECREASES Total including other intangible assets | | | 11 961.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 454 777.00 | |
KD ACQUISITIONS Total including other intangible assets | 11 961.00 | | | 11 961.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 389 146.00 | | 65 630.00 | 1 389 146.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 648.00 | | 1 900.00 | 1 648.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 053 350.00 | 92 945.00 | | 1 053 350.00 |
PE DEPRECIATION Total including other intangible assets | 1 810.00 | | | 1 810.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 051 540.00 | 92 945.00 | | 1 051 540.00 |
| |
| 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 | 37.00 | 37.00 | | 37.00 |
8B Suppliers and Related Accounts | 210 088.00 | 210 088.00 | | 210 088.00 |
8C Staff and Related Accounts | 65 972.00 | 65 972.00 | | 65 972.00 |
8D Social Security and Other Social Organizations | 38 253.00 | 38 253.00 | | 38 253.00 |
8K Other liabilities (including liabilities related to repo transactions) | 636.00 | 636.00 | | 636.00 |
UP Loans | 100.00 | 100.00 | | 100.00 |
UT Other financial assets | 1 526.00 | 1 526.00 | | 1 526.00 |
UX Other trade receivables | 40 000.00 | 40 000.00 | | 40 000.00 |
VB VAT | 17 213.00 | 17 213.00 | | 17 213.00 |
VG Loans with a maturity of up to one year at origin | 230.00 | 230.00 | | 230.00 |
VH Loans with a maturity of more than one year at origin | 59 551.00 | 24 381.00 | 35 170.00 | 59 551.00 |
VI Group and Associates | 197.00 | 197.00 | | 197.00 |
VK Loans repaid during the year | 27 825.00 | | | 27 825.00 |
VM Income taxes | 43 254.00 | 43 254.00 | | 43 254.00 |
VP Miscellaneous | 19 823.00 | 19 823.00 | | 19 823.00 |
VQ Other Taxes, Duties, and Similar Debts | 23 802.00 | 23 802.00 | | 23 802.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 22 241.00 | 22 241.00 | | 22 241.00 |
VS Prepaid expenses | 9 298.00 | 9 298.00 | | 9 298.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 153 455.00 | 153 455.00 | | 153 455.00 |
VW VAT | 13 441.00 | 13 441.00 | | 13 441.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 412 206.00 | 377 036.00 | 35 170.00 | 412 206.00 |
