| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 58 717.00 | 58 717.00 | | 58 717.00 |
AJ Other Intangible Assets | 10.00 | | 10.00 | 10.00 |
AN Land | 11 784.00 | 11 784.00 | | 11 784.00 |
AP Buildings | 91 895.00 | 67 530.00 | 24 365.00 | 91 895.00 |
AR Technical installations, industrial equipment and tools | 452 808.00 | 442 300.00 | 10 509.00 | 452 808.00 |
AT Other tangible assets | 472 185.00 | 190 447.00 | 281 737.00 | 472 185.00 |
BJ TOTAL (I) | 1 087 398.00 | 770 777.00 | 316 621.00 | 1 087 398.00 |
BT Goods | 1 916.00 | | 1 916.00 | 1 916.00 |
BX Customers and related accounts | 8 113.00 | | 8 113.00 | 8 113.00 |
BZ Other receivables | 95 342.00 | | 95 342.00 | 95 342.00 |
CF Cash and cash equivalents | 97 870.00 | | 97 870.00 | 97 870.00 |
CH Prepaid expenses | 3 834.00 | | 3 834.00 | 3 834.00 |
CJ TOTAL (II) | 207 075.00 | | 207 075.00 | 207 075.00 |
CO Grand total (0 to V) | 1 294 474.00 | 770 777.00 | 523 696.00 | 1 294 474.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 14 630.00 | 14 630.00 | | 14 630.00 |
DB Share, merger, contribution premiums, etc. | 17 590.00 | 17 590.00 | | 17 590.00 |
DD Legal reserve (1) | 7 700.00 | 7 700.00 | | 7 700.00 |
DG Other reserves | 138 453.00 | 78 918.00 | | 138 453.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 652.00 | 59 536.00 | | 47 652.00 |
DL TOTAL (I) | 226 026.00 | 178 374.00 | | 226 026.00 |
DU Loans and Debts from Credit Institutions (3) | 80.00 | 26 895.00 | | 80.00 |
DV Miscellaneous Loans and Financial Debts (4) | 178 012.00 | 180 057.00 | | 178 012.00 |
DW Advances and down payments received on current orders | 3 905.00 | 4 152.00 | | 3 905.00 |
DX Trade payables and related accounts | 64 194.00 | 63 682.00 | | 64 194.00 |
DY Tax and social security liabilities | 49 413.00 | 40 034.00 | | 49 413.00 |
EA Other liabilities | | 1 038.00 | | |
EB Prepaid income (2) | 2 066.00 | 2 812.00 | | 2 066.00 |
EC TOTAL (IV) | 297 670.00 | 318 671.00 | | 297 670.00 |
EE Grand total (I to V) | 523 696.00 | 497 045.00 | | 523 696.00 |
EG Accrued income and payables due within one year | 145 221.00 | 166 222.00 | | 145 221.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 26 195.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 866 363.00 | | 866 363.00 | 866 363.00 |
FJ Net sales | 866 363.00 | | 866 363.00 | 866 363.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 922.00 | |
FQ Other income | | | 376.00 | |
FR Total operating income (I) | | | 869 660.00 | |
FS Purchases of goods (including customs duties) | | | 22 170.00 | |
FT Inventory change (goods) | | | -490.00 | |
FU Purchases of raw materials and other supplies | | | 2 876.00 | |
FW Other purchases and external expenses | | | 411 540.00 | |
FX Taxes, duties, and similar payments | | | 26 090.00 | |
FY Salaries and Wages | | | 174 642.00 | |
FZ Social Security Contributions | | | 39 717.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 48 838.00 | |
GE Other Expenses | | | 60 142.00 | |
GF Total Operating Expenses (II) | | | 785 525.00 | |
GG - OPERATING RESULT (I - II) | | | 84 135.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50.00 | |
GL Other interest and similar income | | | 497.00 | |
GP Total financial income (V) | | | 547.00 | |
GR Interest and similar expenses | | | 1 318.00 | |
GU Total financial expenses (VI) | | | 1 318.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -771.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 83 364.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 922.00 | 1 458.00 | | 2 922.00 |
A4 Equity method investments | 59 890.00 | 59 384.00 | | 59 890.00 |
HA Exceptional income from management transactions | | 14 085.00 | | |
HD Total exceptional income (VII) | | 14 085.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 14 085.00 | | |
HK Income tax | 35 712.00 | 24 082.00 | | 35 712.00 |
HL TOTAL REVENUE (I + III + V + VII) | 870 207.00 | 873 229.00 | | 870 207.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 822 555.00 | 813 694.00 | | 822 555.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 47 652.00 | 59 536.00 | | 47 652.00 |
HQ References: Real Estate Leasing | 176 551.00 | 176 551.00 | | 176 551.00 |
| |
| 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 | 1 087 398.00 | | | 1 087 398.00 |
I4 DECREASES Grand Total | | | 1 087 398.00 | |
IO DECREASES Total including other intangible assets | | | 58 727.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 028 672.00 | |
KD ACQUISITIONS Total including other intangible assets | 58 727.00 | | | 58 727.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 028 672.00 | | | 1 028 672.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 721 940.00 | 48 838.00 | | 721 940.00 |
PE DEPRECIATION Total including other intangible assets | 58 717.00 | | | 58 717.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 663 223.00 | 48 838.00 | | 663 223.00 |
| |
| 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 | 152 449.00 | | 152 449.00 | 152 449.00 |
8B Suppliers and Related Accounts | 64 194.00 | 64 194.00 | | 64 194.00 |
8C Staff and Related Accounts | 19 627.00 | 19 627.00 | | 19 627.00 |
8D Social Security and Other Social Organizations | 16 448.00 | 16 448.00 | | 16 448.00 |
8L Deferred income | 2 066.00 | 2 066.00 | | 2 066.00 |
UX Other trade receivables | 8 113.00 | 8 113.00 | | 8 113.00 |
VB VAT | 14 403.00 | 14 403.00 | | 14 403.00 |
VC Group and associates | 61 538.00 | 61 538.00 | | 61 538.00 |
VG Loans with a maturity of up to one year at origin | 80.00 | 80.00 | | 80.00 |
VI Group and Associates | 25 563.00 | 25 563.00 | | 25 563.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 647.00 | 9 647.00 | | 9 647.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 19 402.00 | 19 402.00 | | 19 402.00 |
VS Prepaid expenses | 3 834.00 | 3 834.00 | | 3 834.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 107 289.00 | 107 289.00 | | 107 289.00 |
VW VAT | 3 691.00 | 3 691.00 | | 3 691.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 293 765.00 | 141 316.00 | 152 449.00 | 293 765.00 |
