| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 169.00 | 5 314.00 | 855.00 | 6 169.00 |
AP Buildings | 388 956.00 | 388 956.00 | | 388 956.00 |
AR Technical installations, industrial equipment and tools | 884 751.00 | 780 442.00 | 104 309.00 | 884 751.00 |
AT Other tangible assets | 522 005.00 | 414 658.00 | 107 348.00 | 522 005.00 |
BD Other fixed assets | 10 000.00 | | 10 000.00 | 10 000.00 |
BH Other financial assets | 473.00 | | 473.00 | 473.00 |
BJ TOTAL (I) | 1 812 354.00 | 1 589 369.00 | 222 984.00 | 1 812 354.00 |
BL Raw materials, supplies | 22 126.00 | | 22 126.00 | 22 126.00 |
BV Advances and down payments on orders | 468.00 | | 468.00 | 468.00 |
BX Customers and related accounts | 297.00 | | 297.00 | 297.00 |
BZ Other receivables | 117 010.00 | | 117 010.00 | 117 010.00 |
CD Marketable securities | 289 059.00 | | 289 059.00 | 289 059.00 |
CF Cash and cash equivalents | 516 766.00 | | 516 766.00 | 516 766.00 |
CH Prepaid expenses | 28 036.00 | | 28 036.00 | 28 036.00 |
CJ TOTAL (II) | 973 762.00 | | 973 762.00 | 973 762.00 |
CO Grand total (0 to V) | 2 786 116.00 | 1 589 369.00 | 1 196 746.00 | 2 786 116.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 700.00 | 7 700.00 | | 7 700.00 |
DD Legal reserve (1) | 770.00 | 770.00 | | 770.00 |
DG Other reserves | 3 617.00 | 2 606.00 | | 3 617.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 572 836.00 | 584 849.00 | | 572 836.00 |
DL TOTAL (I) | 584 923.00 | 595 925.00 | | 584 923.00 |
DU Loans and Debts from Credit Institutions (3) | 81 936.00 | 171 087.00 | | 81 936.00 |
DV Miscellaneous Loans and Financial Debts (4) | 805.00 | | | 805.00 |
DX Trade payables and related accounts | 260 494.00 | 239 094.00 | | 260 494.00 |
DY Tax and social security liabilities | 263 075.00 | 259 425.00 | | 263 075.00 |
EA Other liabilities | 5 512.00 | 112.00 | | 5 512.00 |
EC TOTAL (IV) | 611 823.00 | 669 719.00 | | 611 823.00 |
EE Grand total (I to V) | 1 196 746.00 | 1 265 644.00 | | 1 196 746.00 |
EG Accrued income and payables due within one year | 600 013.00 | 587 820.00 | | 600 013.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 669.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 5 151 801.00 | | 5 151 801.00 | 5 151 801.00 |
FG Production sold - services | 90 643.00 | | 90 643.00 | 90 643.00 |
FJ Net sales | 5 242 444.00 | | 5 242 444.00 | 5 242 444.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 117 369.00 | |
FR Total operating income (I) | | | 5 359 813.00 | |
FU Purchases of raw materials and other supplies | | | 1 235 354.00 | |
FV Inventory change (raw materials and supplies) | | | -4 448.00 | |
FW Other purchases and external expenses | | | 1 639 730.00 | |
FX Taxes, duties, and similar payments | | | 87 017.00 | |
FY Salaries and Wages | | | 1 031 087.00 | |
FZ Social Security Contributions | | | 285 437.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 108 618.00 | |
GE Other Expenses | | | 255 170.00 | |
GF Total Operating Expenses (II) | | | 4 637 965.00 | |
GG - OPERATING RESULT (I - II) | | | 721 849.00 | |
GL Other interest and similar income | | | 4.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 4.00 | |
GR Interest and similar expenses | | | 1 763.00 | |
GU Total financial expenses (VI) | | | 1 763.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 760.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 720 089.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 117 369.00 | | | 117 369.00 |
A4 Equity method investments | 255 170.00 | | | 255 170.00 |
HA Exceptional income from management transactions | 4 826.00 | 3 641.00 | | 4 826.00 |
HD Total exceptional income (VII) | 4 826.00 | 3 641.00 | | 4 826.00 |
HE Exceptional expenses on management operations | 1 329.00 | 5 000.00 | | 1 329.00 |
HH Total exceptional expenses (VIII) | 1 329.00 | 5 000.00 | | 1 329.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 497.00 | -1 359.00 | | 3 497.00 |
HK Income tax | 150 750.00 | 174 989.00 | | 150 750.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 364 643.00 | 5 418 365.00 | | 5 364 643.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 791 807.00 | 4 833 516.00 | | 4 791 807.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 572 836.00 | 584 849.00 | | 572 836.00 |
| |
| 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 | 1 796 998.00 | | 22 109.00 | 1 796 998.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 473.00 | |
I4 DECREASES Grand Total | | 6 754.00 | 1 812 354.00 | |
IO DECREASES Total including other intangible assets | | | 6 169.00 | |
IY DECREASES Total Tangible Fixed Assets | | 6 754.00 | 1 795 712.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 009.00 | | 1 160.00 | 5 009.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 781 517.00 | | 20 949.00 | 1 781 517.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 473.00 | | | 10 473.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 487 506.00 | 108 618.00 | 6 754.00 | 1 487 506.00 |
PE DEPRECIATION Total including other intangible assets | 5 009.00 | 305.00 | | 5 009.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 482 497.00 | 108 312.00 | 6 754.00 | 1 482 497.00 |
| |
| 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 | 260 494.00 | 260 494.00 | | 260 494.00 |
8C Staff and Related Accounts | 143 957.00 | 143 957.00 | | 143 957.00 |
8D Social Security and Other Social Organizations | 69 454.00 | 69 454.00 | | 69 454.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 512.00 | 5 512.00 | | 5 512.00 |
UT Other financial assets | 473.00 | | | 473.00 |
UX Other trade receivables | 297.00 | | | 297.00 |
VB VAT | 6 325.00 | | | 6 325.00 |
VH Loans with a maturity of more than one year at origin | 81 936.00 | 70 126.00 | 11 811.00 | 81 936.00 |
VI Group and Associates | 805.00 | 805.00 | | 805.00 |
VK Loans repaid during the year | 88 430.00 | | | 88 430.00 |
VM Income taxes | 67 466.00 | | | 67 466.00 |
VQ Other Taxes, Duties, and Similar Debts | 44 531.00 | 44 531.00 | | 44 531.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 43 218.00 | | | 43 218.00 |
VS Prepaid expenses | 28 036.00 | | | 28 036.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 145 816.00 | 145 343.00 | 473.00 | 145 816.00 |
VW VAT | 5 134.00 | 5 134.00 | | 5 134.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 611 823.00 | 600 013.00 | 11 811.00 | 611 823.00 |
