| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 198 184.00 | | 198 184.00 | 198 184.00 |
AN Land | 21 769.00 | | 21 769.00 | 21 769.00 |
AP Buildings | 184 027.00 | 165 786.00 | 18 242.00 | 184 027.00 |
BJ TOTAL (I) | 403 980.00 | 165 786.00 | 238 194.00 | 403 980.00 |
BL Raw materials, supplies | 38 882.00 | | 38 882.00 | 38 882.00 |
BR Intermediate and finished products | 39 283.00 | 18 220.00 | 21 063.00 | 39 283.00 |
BV Advances and down payments on orders | 237.00 | | 237.00 | 237.00 |
BX Customers and related accounts | 9 806.00 | | 9 806.00 | 9 806.00 |
BZ Other receivables | 15 052.00 | | 15 052.00 | 15 052.00 |
CF Cash and cash equivalents | 349 453.00 | | 349 453.00 | 349 453.00 |
CH Prepaid expenses | 6 073.00 | | 6 073.00 | 6 073.00 |
CJ TOTAL (II) | 458 785.00 | 18 220.00 | 440 566.00 | 458 785.00 |
CO Grand total (0 to V) | 862 765.00 | 184 005.00 | 678 760.00 | 862 765.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DB Share, merger, contribution premiums, etc. | 91 469.00 | 91 469.00 | | 91 469.00 |
DD Legal reserve (1) | 30 000.00 | 30 000.00 | | 30 000.00 |
DH Retained earnings | 136 596.00 | 152 251.00 | | 136 596.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 989.00 | -15 655.00 | | 6 989.00 |
DL TOTAL (I) | 565 055.00 | 558 066.00 | | 565 055.00 |
DX Trade payables and related accounts | 104 443.00 | 89 436.00 | | 104 443.00 |
DY Tax and social security liabilities | 7 402.00 | 2 628.00 | | 7 402.00 |
EA Other liabilities | 1 860.00 | 4 340.00 | | 1 860.00 |
EC TOTAL (IV) | 113 705.00 | 96 404.00 | | 113 705.00 |
EE Grand total (I to V) | 678 760.00 | 654 470.00 | | 678 760.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 378 645.00 | | 378 645.00 | 378 645.00 |
FJ Net sales | 378 645.00 | | 378 645.00 | 378 645.00 |
FM Inventory production | | | 11 249.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 632.00 | |
FR Total operating income (I) | | | 390 526.00 | |
FU Purchases of raw materials and other supplies | | | 315 940.00 | |
FV Inventory change (raw materials and supplies) | | | -8 759.00 | |
FW Other purchases and external expenses | | | 65 393.00 | |
FX Taxes, duties, and similar payments | | | 4 232.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 454.00 | |
GE Other Expenses | | | 2 277.00 | |
GF Total Operating Expenses (II) | | | 383 537.00 | |
GG - OPERATING RESULT (I - II) | | | 6 989.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 989.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 21 494.00 | | |
A4 Equity method investments | | 500.00 | | |
HE Exceptional expenses on management operations | | 7.00 | | |
HH Total exceptional expenses (VIII) | | 7.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -7.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 390 526.00 | 423 671.00 | | 390 526.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 383 537.00 | 439 326.00 | | 383 537.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 989.00 | -15 655.00 | | 6 989.00 |
| |
| 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 | 403 980.00 | | | 403 980.00 |
I4 DECREASES Grand Total | | | 403 980.00 | |
IO DECREASES Total including other intangible assets | | | 198 184.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 205 796.00 | |
KD ACQUISITIONS Total including other intangible assets | 198 184.00 | | | 198 184.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 205 796.00 | | | 205 796.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 161 331.00 | 4 454.00 | | 161 331.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 161 331.00 | 4 454.00 | | 161 331.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 18 220.00 | | | 18 220.00 |
7B Total provisions for depreciation | 18 220.00 | | | 18 220.00 |
7C Grand total | 18 220.00 | | | 18 220.00 |
| |
| 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 | 104 443.00 | 104 443.00 | | 104 443.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 860.00 | 1 860.00 | | 1 860.00 |
UX Other trade receivables | 9 806.00 | 9 806.00 | | 9 806.00 |
VB VAT | 9 177.00 | 9 177.00 | | 9 177.00 |
VP Miscellaneous | 5 875.00 | 5 875.00 | | 5 875.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 402.00 | 7 402.00 | | 7 402.00 |
VS Prepaid expenses | 6 073.00 | 6 073.00 | | 6 073.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 930.00 | 30 930.00 | 6.00 | 30 930.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 113 705.00 | 113 705.00 | | 113 705.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 3 186.00 | 3 206.00 | | 3 186.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 17 329.00 | 16 636.00 | | 17 329.00 |
ST Other accounts | 11 327.00 | 34 259.00 | | 11 327.00 |
XQ Rental, rental and co-ownership charges | 148.00 | 129.00 | | 148.00 |
YT Subcontracting | 15 245.00 | 15 245.00 | | 15 245.00 |
YU External personnel | 21 344.00 | 21 344.00 | | 21 344.00 |
YW Business tax | 1 046.00 | 1 410.00 | | 1 046.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 232.00 | 4 616.00 | | 4 232.00 |
YY Amount of VAT collected | 20 349.00 | 16 838.00 | | 20 349.00 |
YZ Total deductible VAT on goods and services | 20 983.00 | 19 866.00 | | 20 983.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 65 393.00 | 87 613.00 | | 65 393.00 |
