| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 11 286.00 | | 11 286.00 | 11 286.00 |
AJ Other Intangible Assets | 19 462.00 | | 19 462.00 | 19 462.00 |
AP Buildings | 18 703.00 | 10 980.00 | 7 723.00 | 18 703.00 |
AR Technical installations, industrial equipment and tools | 38 392.00 | 32 475.00 | 5 917.00 | 38 392.00 |
AT Other tangible assets | 215 718.00 | 179 707.00 | 36 011.00 | 215 718.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 309 591.00 | 223 162.00 | 86 429.00 | 309 591.00 |
BT Goods | 247 705.00 | | 247 705.00 | 247 705.00 |
BX Customers and related accounts | 330 586.00 | 7 352.00 | 323 234.00 | 330 586.00 |
BZ Other receivables | 31 220.00 | | 31 220.00 | 31 220.00 |
CF Cash and cash equivalents | 69 722.00 | | 69 722.00 | 69 722.00 |
CH Prepaid expenses | 2 040.00 | | 2 040.00 | 2 040.00 |
CJ TOTAL (II) | 681 273.00 | 7 352.00 | 673 920.00 | 681 273.00 |
CO Grand total (0 to V) | 990 864.00 | 230 515.00 | 760 349.00 | 990 864.00 |
CP Shares due in less than one year | 30.00 | | | 30.00 |
CU Other investments | 6 000.00 | | 6 000.00 | 6 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 486 083.00 | 465 795.00 | | 486 083.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 373.00 | 20 289.00 | | 5 373.00 |
DL TOTAL (I) | 500 256.00 | 494 883.00 | | 500 256.00 |
DP Provisions for Risks | 9 502.00 | 9 502.00 | | 9 502.00 |
DR TOTAL (IV) | 9 502.00 | 9 502.00 | | 9 502.00 |
DX Trade payables and related accounts | 182 159.00 | 228 857.00 | | 182 159.00 |
DY Tax and social security liabilities | 68 432.00 | 77 404.00 | | 68 432.00 |
EC TOTAL (IV) | 250 591.00 | 306 261.00 | | 250 591.00 |
EE Grand total (I to V) | 760 349.00 | 810 646.00 | | 760 349.00 |
EG Accrued income and payables due within one year | 250 591.00 | 306 261.00 | | 250 591.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 833 088.00 | 1 464.00 | 834 552.00 | 833 088.00 |
FD Production sold - goods | 287 071.00 | | 287 071.00 | 287 071.00 |
FG Production sold - services | 377 011.00 | | 377 011.00 | 377 011.00 |
FJ Net sales | 1 497 170.00 | 1 464.00 | 1 498 634.00 | 1 497 170.00 |
FO Operating subsidies | | | 4 555.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 095.00 | |
FQ Other income | | | 26.00 | |
FR Total operating income (I) | | | 1 509 310.00 | |
FS Purchases of goods (including customs duties) | | | 645 678.00 | |
FT Inventory change (goods) | | | 4 111.00 | |
FU Purchases of raw materials and other supplies | | | 227 859.00 | |
FW Other purchases and external expenses | | | 255 289.00 | |
FX Taxes, duties, and similar payments | | | 7 017.00 | |
FY Salaries and Wages | | | 243 081.00 | |
FZ Social Security Contributions | | | 102 669.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 21 923.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 507 627.00 | |
GG - OPERATING RESULT (I - II) | | | 1 683.00 | |
GL Other interest and similar income | | | 90.00 | |
GP Total financial income (V) | | | 90.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 90.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 773.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 6 095.00 | 11 208.00 | | 6 095.00 |
A2 TOTAL ASSETS | 4 911.00 | 5 212.00 | | 4 911.00 |
HE Exceptional expenses on management operations | | 832.00 | | |
HH Total exceptional expenses (VIII) | | 832.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -832.00 | | |
HK Income tax | -3 600.00 | -321.00 | | -3 600.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 509 400.00 | 1 560 778.00 | | 1 509 400.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 504 027.00 | 1 540 490.00 | | 1 504 027.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 373.00 | 20 289.00 | | 5 373.00 |
| |
| 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 | 294 166.00 | | 15 425.00 | 294 166.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 030.00 | |
I4 DECREASES Grand Total | | | 309 591.00 | |
IO DECREASES Total including other intangible assets | | | 30 749.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 272 813.00 | |
KD ACQUISITIONS Total including other intangible assets | 30 749.00 | | | 30 749.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 257 388.00 | | 15 425.00 | 257 388.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 030.00 | | | 6 030.00 |
NC DECREASES Transfers to advances and down payments | 1.00 | | | 1.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 201 239.00 | 21 923.00 | | 201 239.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 201 239.00 | 21 923.00 | | 201 239.00 |
| |
| 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 | 9 502.00 | | | 9 502.00 |
6T Receivables | 7 352.00 | | | 7 352.00 |
7B Total provisions for depreciation | 7 352.00 | | | 7 352.00 |
7C Grand total | 16 854.00 | | | 16 854.00 |
| |
| 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 | 182 159.00 | 182 159.00 | | 182 159.00 |
8C Staff and Related Accounts | 25 845.00 | 25 845.00 | | 25 845.00 |
8D Social Security and Other Social Organizations | 21 996.00 | 21 996.00 | | 21 996.00 |
UT Other financial assets | 30.00 | 30.00 | | 30.00 |
UX Other trade receivables | 321 861.00 | 321 861.00 | | 321 861.00 |
UY Staff and related accounts | 390.00 | 390.00 | | 390.00 |
VA Doubtful or disputed receivables | 8 725.00 | 8 725.00 | | 8 725.00 |
VB VAT | 1 297.00 | 1 297.00 | | 1 297.00 |
VM Income taxes | 20 031.00 | 20 031.00 | | 20 031.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 024.00 | 3 024.00 | | 3 024.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 502.00 | 9 502.00 | | 9 502.00 |
VS Prepaid expenses | 2 040.00 | 2 040.00 | | 2 040.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 363 876.00 | 363 876.00 | | 363 876.00 |
VW VAT | 17 567.00 | 17 567.00 | | 17 567.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 250 591.00 | 250 591.00 | | 250 591.00 |
| |
| 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 | 3 595.00 | 4 053.00 | | 3 595.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 313.00 | 6 097.00 | | 5 313.00 |
ST Other accounts | 153 823.00 | 161 483.00 | | 153 823.00 |
XQ Rental, rental and co-ownership charges | 59 811.00 | 59 573.00 | | 59 811.00 |
YT Subcontracting | 22 034.00 | 28 041.00 | | 22 034.00 |
YU External personnel | 14 308.00 | 13 943.00 | | 14 308.00 |
YV Retrocessions of fees, commissions and brokerage | | 976.00 | | |
YW Business tax | 3 422.00 | 3 198.00 | | 3 422.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 7 017.00 | 7 251.00 | | 7 017.00 |
YY Amount of VAT collected | 282 556.00 | 299 871.00 | | 282 556.00 |
YZ Total deductible VAT on goods and services | 206 055.00 | 217 496.00 | | 206 055.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 255 289.00 | 270 114.00 | | 255 289.00 |
