| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 37 262.00 | 37 262.00 | | 37 262.00 |
AT Other tangible assets | 114 558.00 | 68 747.00 | 45 812.00 | 114 558.00 |
BD Other fixed assets | 20 023.00 | | 20 023.00 | 20 023.00 |
BH Other financial assets | 75.00 | | 75.00 | 75.00 |
BJ TOTAL (I) | 171 919.00 | 106 009.00 | 65 910.00 | 171 919.00 |
BN Goods in progress | 81 166 521.00 | | 81 166 521.00 | 81 166 521.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 25 838 725.00 | | 25 838 725.00 | 25 838 725.00 |
BZ Other receivables | 10 600 137.00 | | 10 600 137.00 | 10 600 137.00 |
CF Cash and cash equivalents | 38 066 840.00 | | 38 066 840.00 | 38 066 840.00 |
CH Prepaid expenses | 3 234.00 | | 3 234.00 | 3 234.00 |
CJ TOTAL (II) | 155 675 457.00 | | 155 675 457.00 | 155 675 457.00 |
CO Grand total (0 to V) | 155 847 376.00 | 106 009.00 | 155 741 367.00 | 155 847 376.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 225 000.00 | 152 449.00 | | 225 000.00 |
DD Legal reserve (1) | 15 245.00 | 15 245.00 | | 15 245.00 |
DH Retained earnings | 1 314 382.00 | 1 129 444.00 | | 1 314 382.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 184 744.00 | 257 490.00 | | 184 744.00 |
DL TOTAL (I) | 1 739 371.00 | 1 554 627.00 | | 1 739 371.00 |
DP Provisions for Risks | 932 683.00 | 304 860.00 | | 932 683.00 |
DQ Provisions for Expenses | 3 994 996.00 | 4 379 328.00 | | 3 994 996.00 |
DR TOTAL (IV) | 4 927 679.00 | 4 684 188.00 | | 4 927 679.00 |
DU Loans and Debts from Credit Institutions (3) | 113 452 399.00 | 145 773 153.00 | | 113 452 399.00 |
DV Miscellaneous Loans and Financial Debts (4) | 781 095.00 | 1 652 702.00 | | 781 095.00 |
DX Trade payables and related accounts | 14 300 892.00 | 1 152 733.00 | | 14 300 892.00 |
DY Tax and social security liabilities | 8 139 543.00 | 715 869.00 | | 8 139 543.00 |
EA Other liabilities | 1 925 602.00 | 3 793 247.00 | | 1 925 602.00 |
EB Prepaid income (2) | 10 474 785.00 | 10 429 201.00 | | 10 474 785.00 |
EC TOTAL (IV) | 149 074 316.00 | 163 516 905.00 | | 149 074 316.00 |
EE Grand total (I to V) | 155 741 367.00 | 169 755 720.00 | | 155 741 367.00 |
EG Accrued income and payables due within one year | 35 074 333.00 | 27 712 137.00 | | 35 074 333.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 17 576.00 | 12 186.00 | | 17 576.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 91 210 974.00 | | 91 210 974.00 | 91 210 974.00 |
FJ Net sales | 91 210 974.00 | | 91 210 974.00 | 91 210 974.00 |
FM Inventory production | | | 37 409 669.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 009 464.00 | |
FQ Other income | | | 82.00 | |
FR Total operating income (I) | | | 136 630 189.00 | |
FU Purchases of raw materials and other supplies | | | 39 928 693.00 | |
FV Inventory change (raw materials and supplies) | | | 90 537 567.00 | |
FW Other purchases and external expenses | | | 668 068.00 | |
FX Taxes, duties, and similar payments | | | 19 998.00 | |
FY Salaries and Wages | | | 403 634.00 | |
FZ Social Security Contributions | | | 180 974.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 092.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 4 622 819.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 136 373 849.00 | |
GG - OPERATING RESULT (I - II) | | | 256 340.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 270.00 | |
GP Total financial income (V) | | | 270.00 | |
GR Interest and similar expenses | | | 142.00 | |
GU Total financial expenses (VI) | | | 142.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 128.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 256 468.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 71 724.00 | 124 540.00 | | 71 724.00 |
HL TOTAL REVENUE (I + III + V + VII) | 136 630 459.00 | 131 453 545.00 | | 136 630 459.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 136 445 715.00 | 131 196 055.00 | | 136 445 715.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 184 744.00 | 257 490.00 | | 184 744.00 |
| |
| 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 | 161 928.00 | | 9 990.00 | 161 928.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20 098.00 | |
I4 DECREASES Grand Total | | | 171 919.00 | |
IO DECREASES Total including other intangible assets | | | 37 262.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 114 558.00 | |
KD ACQUISITIONS Total including other intangible assets | 37 262.00 | | | 37 262.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 104 568.00 | | 9 990.00 | 104 568.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 20 098.00 | | | 20 098.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 93 917.00 | 12 082.00 | | 93 917.00 |
PE DEPRECIATION Total including other intangible assets | 34 575.00 | 2 688.00 | | 34 575.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 59 342.00 | 9 394.00 | | 59 342.00 |
| |
| 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 | 4 684 188.00 | 4 622 819.00 | 4 379 328.00 | 4 684 188.00 |
7C Grand total | 4 684 188.00 | 4 622 819.00 | 4 379 328.00 | 4 684 188.00 |
UE of which provisions and reversals: - Operating | | 4 622 819.00 | 4 379 328.00 | |
| |
| 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 | 781 095.00 | | 781 095.00 | 781 095.00 |
8B Suppliers and Related Accounts | 14 300 892.00 | 14 300 892.00 | | 14 300 892.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 925 602.00 | 1 925 602.00 | | 1 925 602.00 |
8L Deferred income | 10 474 785.00 | 10 474 785.00 | | 10 474 785.00 |
UT Other financial assets | 75.00 | | 75.00 | 75.00 |
UX Other trade receivables | 25 838 725.00 | 25 838 725.00 | | 25 838 725.00 |
VG Loans with a maturity of up to one year at origin | 17 576.00 | 17 576.00 | | 17 576.00 |
VH Loans with a maturity of more than one year at origin | 113 434 824.00 | 215 935.00 | 25 706 856.00 | 113 434 824.00 |
VK Loans repaid during the year | 31 984 776.00 | | | 31 984 776.00 |
VP Miscellaneous | 10 600 137.00 | 10 600 137.00 | | 10 600 137.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 139 543.00 | 8 139 543.00 | | 8 139 543.00 |
VS Prepaid expenses | 3 234.00 | 3 234.00 | | 3 234.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 442 171.00 | 36 442 096.00 | 75.00 | 36 442 171.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 149 074 316.00 | 35 074 333.00 | 26 487 952.00 | 149 074 316.00 |
