| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 117 386.00 | | 117 386.00 | 117 386.00 |
AN Land | 17 186.00 | 1 279.00 | 15 908.00 | 17 186.00 |
AR Technical installations, industrial equipment and tools | 189 346.00 | 189 346.00 | | 189 346.00 |
AT Other tangible assets | 26 296.00 | 17 232.00 | 9 063.00 | 26 296.00 |
BJ TOTAL (I) | 350 214.00 | 207 857.00 | 142 357.00 | 350 214.00 |
BL Raw materials, supplies | 67 446.00 | | 67 446.00 | 67 446.00 |
BR Intermediate and finished products | 120 872.00 | | 120 872.00 | 120 872.00 |
BX Customers and related accounts | 151 311.00 | 6 728.00 | 144 583.00 | 151 311.00 |
BZ Other receivables | 55 183.00 | | 55 183.00 | 55 183.00 |
CF Cash and cash equivalents | 84 055.00 | | 84 055.00 | 84 055.00 |
CJ TOTAL (II) | 478 867.00 | 6 728.00 | 472 139.00 | 478 867.00 |
CO Grand total (0 to V) | 829 081.00 | 214 585.00 | 614 495.00 | 829 081.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300.00 | 300.00 | | 300.00 |
DF Regulated reserves (1) | 5.00 | 5.00 | | 5.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 140 626.00 | 80 485.00 | | 140 626.00 |
DL TOTAL (I) | 140 931.00 | 80 790.00 | | 140 931.00 |
DQ Provisions for Expenses | 288 282.00 | 281 475.00 | | 288 282.00 |
DR TOTAL (IV) | 288 282.00 | 281 475.00 | | 288 282.00 |
DU Loans and Debts from Credit Institutions (3) | 39.00 | 40.00 | | 39.00 |
DX Trade payables and related accounts | 179 353.00 | 208 253.00 | | 179 353.00 |
DY Tax and social security liabilities | 1 336.00 | 4 864.00 | | 1 336.00 |
EA Other liabilities | 4 553.00 | 4 553.00 | | 4 553.00 |
EC TOTAL (IV) | 185 282.00 | 217 710.00 | | 185 282.00 |
EE Grand total (I to V) | 614 495.00 | 579 975.00 | | 614 495.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 91 841.00 | | 91 841.00 | 91 841.00 |
FD Production sold - goods | 755 852.00 | | 755 852.00 | 755 852.00 |
FG Production sold - services | 42 834.00 | | 42 834.00 | 42 834.00 |
FJ Net sales | 890 527.00 | | 890 527.00 | 890 527.00 |
FM Inventory production | | | 31 724.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 922 253.00 | |
FS Purchases of goods (including customs duties) | | | 64 140.00 | |
FT Inventory change (goods) | | | -833.00 | |
FU Purchases of raw materials and other supplies | | | 67 075.00 | |
FV Inventory change (raw materials and supplies) | | | -59 094.00 | |
FW Other purchases and external expenses | | | 684 614.00 | |
FX Taxes, duties, and similar payments | | | 16 349.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 565.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 6 807.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 781 627.00 | |
GG - OPERATING RESULT (I - II) | | | 140 627.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 140 626.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 7 275.00 | | |
HD Total exceptional income (VII) | | 7 275.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 7 275.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 922 253.00 | 955 668.00 | | 922 253.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 781 627.00 | 875 183.00 | | 781 627.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 140 626.00 | 80 485.00 | | 140 626.00 |
| |
| 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 | 343 214.00 | | 7 000.00 | 343 214.00 |
I4 DECREASES Grand Total | | | 350 214.00 | |
IO DECREASES Total including other intangible assets | | | 117 386.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 232 828.00 | |
KD ACQUISITIONS Total including other intangible assets | 117 386.00 | | | 117 386.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 225 828.00 | | 7 000.00 | 225 828.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 205 292.00 | 2 565.00 | | 205 292.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 205 292.00 | 2 565.00 | | 205 292.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 281 475.00 | 6 807.00 | | 281 475.00 |
6T Receivables | 6 728.00 | | | 6 728.00 |
7B Total provisions for depreciation | 6 728.00 | | | 6 728.00 |
7C Grand total | 288 203.00 | 6 807.00 | | 288 203.00 |
UE of which provisions and reversals: - Operating | | 6 807.00 | | |
| |
| 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 | 179 353.00 | 179 353.00 | | 179 353.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 553.00 | 4 553.00 | | 4 553.00 |
UX Other trade receivables | 143 240.00 | 143 240.00 | | 143 240.00 |
VA Doubtful or disputed receivables | 8 071.00 | 5 161.00 | 2 910.00 | 8 071.00 |
VB VAT | 45 187.00 | 45 187.00 | | 45 187.00 |
VG Loans with a maturity of up to one year at origin | 39.00 | 39.00 | | 39.00 |
VN Other taxes, similar payments | 3 596.00 | 3 596.00 | | 3 596.00 |
VQ Other Taxes, Duties, and Similar Debts | 260.00 | 260.00 | | 260.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 400.00 | 6 400.00 | | 6 400.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 206 494.00 | 203 584.00 | 2 910.00 | 206 494.00 |
VW VAT | 1 076.00 | 1 076.00 | | 1 076.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 185 282.00 | 185 282.00 | | 185 282.00 |
