| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 304 898.00 | | 304 898.00 | 304 898.00 |
AN Land | 396 367.00 | | 396 367.00 | 396 367.00 |
AP Buildings | 4 990 682.00 | 3 691 147.00 | 1 299 535.00 | 4 990 682.00 |
AR Technical installations, industrial equipment and tools | 494 420.00 | 400 903.00 | 93 517.00 | 494 420.00 |
AT Other tangible assets | 115 496.00 | 87 521.00 | 27 975.00 | 115 496.00 |
BF Loans | 4 915.00 | | 4 915.00 | 4 915.00 |
BH Other financial assets | 2 354.00 | | 2 354.00 | 2 354.00 |
BJ TOTAL (I) | 6 309 207.00 | 4 179 570.00 | 2 129 637.00 | 6 309 207.00 |
BT Goods | 790 227.00 | | 790 227.00 | 790 227.00 |
BX Customers and related accounts | 5 972.00 | | 5 972.00 | 5 972.00 |
BZ Other receivables | 5 576 697.00 | | 5 576 697.00 | 5 576 697.00 |
CF Cash and cash equivalents | 214 272.00 | | 214 272.00 | 214 272.00 |
CH Prepaid expenses | 105 529.00 | | 105 529.00 | 105 529.00 |
CJ TOTAL (II) | 6 692 697.00 | | 6 692 697.00 | 6 692 697.00 |
CO Grand total (0 to V) | 13 001 904.00 | 4 179 570.00 | 8 822 334.00 | 13 001 904.00 |
CP Shares due in less than one year | 7 269.00 | | | 7 269.00 |
CU Other investments | 75.00 | | 75.00 | 75.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DG Other reserves | 3 335 823.00 | 3 295 731.00 | | 3 335 823.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 666 522.00 | 640 091.00 | | 666 522.00 |
DK Regulated provisions | 585 057.00 | 606 577.00 | | 585 057.00 |
DL TOTAL (I) | 4 807 402.00 | 4 762 400.00 | | 4 807 402.00 |
DQ Provisions for Expenses | 11 587.00 | 30 907.00 | | 11 587.00 |
DR TOTAL (IV) | 11 587.00 | 30 907.00 | | 11 587.00 |
DU Loans and Debts from Credit Institutions (3) | | 27 874.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 2 750 154.00 | 2 738 218.00 | | 2 750 154.00 |
DX Trade payables and related accounts | 895 249.00 | 1 255 340.00 | | 895 249.00 |
DY Tax and social security liabilities | 357 831.00 | 373 578.00 | | 357 831.00 |
EA Other liabilities | 110.00 | 476.00 | | 110.00 |
EC TOTAL (IV) | 4 003 345.00 | 4 395 487.00 | | 4 003 345.00 |
EE Grand total (I to V) | 8 822 334.00 | 9 188 794.00 | | 8 822 334.00 |
EG Accrued income and payables due within one year | 4 003 345.00 | 4 395 487.00 | | 4 003 345.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 27 874.00 | | |
EI Including equity loans | 2 750 154.00 | | | 2 750 154.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 10 655 924.00 | | 10 655 924.00 | 10 655 924.00 |
FG Production sold - services | 17 541.00 | | 17 541.00 | 17 541.00 |
FJ Net sales | 10 673 465.00 | | 10 673 465.00 | 10 673 465.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 38 218.00 | |
FQ Other income | | | 571.00 | |
FR Total operating income (I) | | | 10 712 255.00 | |
FS Purchases of goods (including customs duties) | | | 7 164 255.00 | |
FT Inventory change (goods) | | | 49 526.00 | |
FW Other purchases and external expenses | | | 749 487.00 | |
FX Taxes, duties, and similar payments | | | 180 498.00 | |
FY Salaries and Wages | | | 798 277.00 | |
FZ Social Security Contributions | | | 224 965.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 207 128.00 | |
GB Operating Expenses - Provisions | | | | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 11 587.00 | |
GE Other Expenses | | | 330 350.00 | |
GF Total Operating Expenses (II) | | | 9 716 073.00 | |
GG - OPERATING RESULT (I - II) | | | 996 182.00 | |
GL Other interest and similar income | | | 28 924.00 | |
GP Total financial income (V) | | | 28 924.00 | |
GR Interest and similar expenses | | | 10 635.00 | |
GU Total financial expenses (VI) | | | 10 635.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 18 289.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 014 470.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 841.00 | 6 248.00 | | 841.00 |
HC Reversals of provisions and transfers of expenses | 21 520.00 | 21 520.00 | | 21 520.00 |
HD Total exceptional income (VII) | 22 362.00 | 27 769.00 | | 22 362.00 |
HE Exceptional expenses on management operations | 12 850.00 | 10 234.00 | | 12 850.00 |
HG Exceptional depreciation and provisions | | 2 507.00 | | |
HH Total exceptional expenses (VIII) | 12 850.00 | 12 741.00 | | 12 850.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 9 512.00 | 15 028.00 | | 9 512.00 |
HJ Employee participation in company results | 80 797.00 | 72 188.00 | | 80 797.00 |
HK Income tax | 276 663.00 | 295 990.00 | | 276 663.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 763 541.00 | 10 578 476.00 | | 10 763 541.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 097 018.00 | 9 938 384.00 | | 10 097 018.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 666 522.00 | 640 091.00 | | 666 522.00 |
| |
| 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 | 6 177 887.00 | | 173 482.00 | 6 177 887.00 |
I3 DECREASES Total Financial Fixed Assets | | 85.00 | 7 344.00 | |
I4 DECREASES Grand Total | | 42 162.00 | 6 309 207.00 | |
IO DECREASES Total including other intangible assets | | | 304 898.00 | |
IY DECREASES Total Tangible Fixed Assets | | 42 077.00 | 5 996 965.00 | |
KD ACQUISITIONS Total including other intangible assets | 304 898.00 | | | 304 898.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 870 560.00 | | 168 482.00 | 5 870 560.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 429.00 | | 5 000.00 | 2 429.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 014 519.00 | 207 128.00 | 42 077.00 | 4 014 519.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 014 519.00 | 207 128.00 | 42 077.00 | 4 014 519.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 606 577.00 | | 21 520.00 | 606 577.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 30 907.00 | 11 587.00 | 30 907.00 | 30 907.00 |
7C Grand total | 637 484.00 | 11 587.00 | 52 427.00 | 637 484.00 |
UE of which provisions and reversals: - Operating | | 11 587.00 | 30 907.00 | |
UJ - Exceptional | | | 21 520.00 | |
| |
| 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 | 895 249.00 | 895 249.00 | | 895 249.00 |
8C Staff and Related Accounts | 197 684.00 | 197 684.00 | | 197 684.00 |
8D Social Security and Other Social Organizations | 131 903.00 | 131 903.00 | | 131 903.00 |
8K Other liabilities (including liabilities related to repo transactions) | 110.00 | 110.00 | | 110.00 |
UP Loans | 4 915.00 | 4 915.00 | | 4 915.00 |
UT Other financial assets | 2 354.00 | 2 354.00 | | 2 354.00 |
UX Other trade receivables | 5 972.00 | 5 972.00 | | 5 972.00 |
UY Staff and related accounts | 12 876.00 | 12 876.00 | | 12 876.00 |
UZ Social Security, other social security organizations | 5 609.00 | 5 609.00 | | 5 609.00 |
VB VAT | 13 319.00 | 13 319.00 | | 13 319.00 |
VC Group and associates | 5 510 985.00 | 5 510 985.00 | | 5 510 985.00 |
VI Group and Associates | 2 750 154.00 | 2 750 154.00 | | 2 750 154.00 |
VP Miscellaneous | 30 335.00 | 30 335.00 | | 30 335.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 038.00 | 10 038.00 | | 10 038.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 574.00 | 3 574.00 | | 3 574.00 |
VS Prepaid expenses | 105 529.00 | 105 529.00 | | 105 529.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 695 467.00 | 5 695 467.00 | | 5 695 467.00 |
VW VAT | 18 207.00 | 18 207.00 | | 18 207.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 003 345.00 | 4 003 345.00 | | 4 003 345.00 |
