| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 21 444.00 | 931.00 | 20 513.00 | 21 444.00 |
AJ Other Intangible Assets | 23 646.00 | 21 846.00 | 1 800.00 | 23 646.00 |
AN Land | 17 791.00 | | 17 791.00 | 17 791.00 |
AP Buildings | 2 567 309.00 | 1 391 228.00 | 1 176 081.00 | 2 567 309.00 |
AR Technical installations, industrial equipment and tools | 287 064.00 | 250 261.00 | 36 803.00 | 287 064.00 |
AT Other tangible assets | 1 001 711.00 | 755 477.00 | 246 234.00 | 1 001 711.00 |
AV Fixed assets in progress | | | | |
BF Loans | | | | |
BH Other financial assets | 76.00 | | 76.00 | 76.00 |
BJ TOTAL (I) | 3 919 042.00 | 2 419 743.00 | 1 499 298.00 | 3 919 042.00 |
BL Raw materials, supplies | 106.00 | | 106.00 | 106.00 |
BT Goods | 19 060.00 | | 19 060.00 | 19 060.00 |
BV Advances and down payments on orders | 925.00 | | 925.00 | 925.00 |
BX Customers and related accounts | 83 351.00 | | 83 351.00 | 83 351.00 |
BZ Other receivables | 120 681.00 | | 120 681.00 | 120 681.00 |
CF Cash and cash equivalents | 10 175.00 | | 10 175.00 | 10 175.00 |
CH Prepaid expenses | 17 713.00 | | 17 713.00 | 17 713.00 |
CJ TOTAL (II) | 252 010.00 | | 252 010.00 | 252 010.00 |
CO Grand total (0 to V) | 4 171 052.00 | 2 419 743.00 | 1 751 308.00 | 4 171 052.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 48 000.00 | 48 000.00 | | 48 000.00 |
DD Legal reserve (1) | 4 800.00 | 4 800.00 | | 4 800.00 |
DH Retained earnings | 275.00 | 590.00 | | 275.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 260 259.00 | 292 185.00 | | 260 259.00 |
DJ Investment subsidies | 10 419.00 | 13 114.00 | | 10 419.00 |
DK Regulated provisions | 19 669.00 | 25 895.00 | | 19 669.00 |
DL TOTAL (I) | 343 421.00 | 384 584.00 | | 343 421.00 |
DU Loans and Debts from Credit Institutions (3) | 936 501.00 | 1 078 272.00 | | 936 501.00 |
DV Miscellaneous Loans and Financial Debts (4) | 85 389.00 | 86 488.00 | | 85 389.00 |
DW Advances and down payments received on current orders | 739.00 | 1 641.00 | | 739.00 |
DX Trade payables and related accounts | 213 604.00 | 168 267.00 | | 213 604.00 |
DY Tax and social security liabilities | 121 696.00 | 134 514.00 | | 121 696.00 |
DZ Fixed asset liabilities and related accounts | 33 131.00 | 64 116.00 | | 33 131.00 |
EA Other liabilities | 16 310.00 | 10 618.00 | | 16 310.00 |
EB Prepaid income (2) | 517.00 | | | 517.00 |
EC TOTAL (IV) | 1 407 887.00 | 1 543 916.00 | | 1 407 887.00 |
EE Grand total (I to V) | 1 751 308.00 | 1 928 499.00 | | 1 751 308.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 543 080.00 | | 543 080.00 | 543 080.00 |
FG Production sold - services | 1 484 314.00 | | 1 484 314.00 | 1 484 314.00 |
FJ Net sales | 2 027 394.00 | | 2 027 394.00 | 2 027 394.00 |
FO Operating subsidies | | | 5 233.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 172.00 | |
FQ Other income | | | 280.00 | |
FR Total operating income (I) | | | 2 040 079.00 | |
FS Purchases of goods (including customs duties) | | | 201 395.00 | |
FT Inventory change (goods) | | | 196.00 | |
FU Purchases of raw materials and other supplies | | | 10 432.00 | |
FV Inventory change (raw materials and supplies) | | | 1 107.00 | |
FW Other purchases and external expenses | | | 463 294.00 | |
FX Taxes, duties, and similar payments | | | 75 274.00 | |
FY Salaries and Wages | | | 478 002.00 | |
FZ Social Security Contributions | | | 124 232.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 240 486.00 | |
GE Other Expenses | | | 86 059.00 | |
GF Total Operating Expenses (II) | | | 1 680 479.00 | |
GG - OPERATING RESULT (I - II) | | | 359 600.00 | |
GL Other interest and similar income | | | 38 524.00 | |
GP Total financial income (V) | | | 38 524.00 | |
GR Interest and similar expenses | | | 60 840.00 | |
GU Total financial expenses (VI) | | | 60 840.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -22 316.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 337 284.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 5 775.00 | 16 235.00 | | 5 775.00 |
HB Exceptional income from capital transactions | 2 695.00 | 2 695.00 | | 2 695.00 |
HC Reversals of provisions and transfers of expenses | 6 294.00 | 6 413.00 | | 6 294.00 |
HD Total exceptional income (VII) | 14 764.00 | 25 343.00 | | 14 764.00 |
HE Exceptional expenses on management operations | 957.00 | 945.00 | | 957.00 |
HF Exceptional expenses on capital transactions | 4 338.00 | 464.00 | | 4 338.00 |
HG Exceptional depreciation and provisions | 67.00 | 67.00 | | 67.00 |
HH Total exceptional expenses (VIII) | 5 363.00 | 1 476.00 | | 5 363.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 9 401.00 | 23 867.00 | | 9 401.00 |
HK Income tax | 86 426.00 | 127 347.00 | | 86 426.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 093 367.00 | 2 190 781.00 | | 2 093 367.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 833 108.00 | 1 898 596.00 | | 1 833 108.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 260 259.00 | 292 185.00 | | 260 259.00 |
| |
| 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 | 3 901 741.00 | | 47 648.00 | 3 901 741.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 1 267.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 1 267.00 | 76.00 | |
I4 DECREASES Grand Total | 23 362.00 | 6 986.00 | 3 919 042.00 | 23 362.00 |
IO DECREASES Total including other intangible assets | | | 45 090.00 | |
IY DECREASES Total Tangible Fixed Assets | 23 362.00 | 5 719.00 | 3 873 875.00 | 23 362.00 |
KD ACQUISITIONS Total including other intangible assets | 45 090.00 | | | 45 090.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 855 308.00 | | 47 648.00 | 3 855 308.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 343.00 | | | 1 343.00 |
MY DECREASES Transfers to tangible fixed assets in progress | 23 362.00 | | | 23 362.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 180 638.00 | 240 486.00 | 1 381.00 | 2 180 638.00 |
PE DEPRECIATION Total including other intangible assets | 22 777.00 | | | 22 777.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 157 861.00 | 240 486.00 | 1 381.00 | 2 157 861.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 25 895.00 | 67.00 | 6 294.00 | 25 895.00 |
7C Grand total | 25 895.00 | 67.00 | 6 294.00 | 25 895.00 |
UJ - Exceptional | | 67.00 | 6 294.00 | |
| |
| 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 | 85 389.00 | 85 389.00 | | 85 389.00 |
8B Suppliers and Related Accounts | 213 604.00 | 213 604.00 | | 213 604.00 |
8C Staff and Related Accounts | 51 439.00 | 51 439.00 | | 51 439.00 |
8D Social Security and Other Social Organizations | 41 350.00 | 41 350.00 | | 41 350.00 |
8J Fixed Asset Liabilities and Related Accounts | 33 131.00 | 33 131.00 | | 33 131.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16 310.00 | 16 310.00 | | 16 310.00 |
8L Deferred income | 517.00 | 517.00 | | 517.00 |
UT Other financial assets | 76.00 | | 76.00 | 76.00 |
UX Other trade receivables | 83 351.00 | 83 351.00 | | 83 351.00 |
UY Staff and related accounts | 1 600.00 | 1 600.00 | | 1 600.00 |
VB VAT | 31 450.00 | 31 450.00 | | 31 450.00 |
VH Loans with a maturity of more than one year at origin | 936 501.00 | 196 587.00 | 724 797.00 | 936 501.00 |
VJ Loans taken out during the year | 55 230.00 | | | 55 230.00 |
VK Loans repaid during the year | 196 808.00 | | | 196 808.00 |
VM Income taxes | 64 657.00 | 64 657.00 | | 64 657.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 274.00 | 10 274.00 | | 10 274.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 22 973.00 | 22 973.00 | | 22 973.00 |
VS Prepaid expenses | 17 713.00 | 17 713.00 | | 17 713.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 221 821.00 | 221 745.00 | 76.00 | 221 821.00 |
VW VAT | 18 633.00 | 18 633.00 | | 18 633.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 407 148.00 | 667 234.00 | 724 797.00 | 1 407 148.00 |
