| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | | | 10 300.00 | |
BJ TOTAL (I) | | | 12 044 500.00 | |
BL Raw materials, supplies | | | 1 432 400.00 | |
BX Customers and related accounts | | | 2 504 200.00 | |
BZ Other receivables | | | 192 400.00 | |
CF Cash and cash equivalents | | | 414 700.00 | |
CJ TOTAL (II) | | | 4 544 000.00 | |
CO Grand total (0 to V) | | | 16 588 400.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 145 700.00 | 1 145 700.00 | | 1 145 700.00 |
DB Share, merger, contribution premiums, etc. | 2 501 300.00 | 2 501 300.00 | | 2 501 300.00 |
DD Legal reserve (1) | 114 600.00 | 114 600.00 | | 114 600.00 |
DF Regulated reserves (1) | 13 400.00 | 13 400.00 | | 13 400.00 |
DH Retained earnings | 7 924 000.00 | 6 894 200.00 | | 7 924 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 799 600.00 | 1 029 700.00 | | 799 600.00 |
DK Regulated provisions | 165 700.00 | 182 000.00 | | 165 700.00 |
DL TOTAL (I) | 12 664 400.00 | 11 881 000.00 | | 12 664 400.00 |
DP Provisions for Risks | 3 900.00 | 4 600.00 | | 3 900.00 |
DR TOTAL (IV) | 3 900.00 | 4 600.00 | | 3 900.00 |
DX Trade payables and related accounts | 238 500.00 | 271 700.00 | | 238 500.00 |
DY Tax and social security liabilities | 447 200.00 | 552 900.00 | | 447 200.00 |
EA Other liabilities | 3 234 400.00 | 3 063 600.00 | | 3 234 400.00 |
EC TOTAL (IV) | 3 920 200.00 | 3 888 300.00 | | 3 920 200.00 |
EE Grand total (I to V) | 16 588 400.00 | 15 773 900.00 | | 16 588 400.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 4 795 700.00 | |
FM Inventory production | | | 23 600.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 500.00 | |
FR Total operating income (I) | | | 4 821 800.00 | |
FU Purchases of raw materials and other supplies | | | 167 200.00 | |
FW Other purchases and external expenses | | | 2 171 600.00 | |
FX Taxes, duties, and similar payments | | | 47 600.00 | |
FY Salaries and Wages | | | 869 600.00 | |
FZ Social Security Contributions | | | 359 800.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 172 700.00 | |
GB Operating Expenses - Provisions | | | 500.00 | |
GE Other Expenses | | | 100.00 | |
GF Total Operating Expenses (II) | | | 3 789 000.00 | |
GG - OPERATING RESULT (I - II) | | | 1 032 800.00 | |
GP Total financial income (V) | | | 3 700.00 | |
GU Total financial expenses (VI) | | | 53 200.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -49 600.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 983 200.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 175 400.00 | 336 000.00 | | 175 400.00 |
HH Total exceptional expenses (VIII) | 22 100.00 | 27 100.00 | | 22 100.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 153 300.00 | 308 900.00 | | 153 300.00 |
HK Income tax | 336 800.00 | 487 100.00 | | 336 800.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 000 900.00 | 4 715 800.00 | | 5 000 900.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 201 300.00 | 3 686 100.00 | | 4 201 300.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 799 600.00 | 1 029 700.00 | | 799 600.00 |
| |
| 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 | 16 745 000.00 | | 262 000.00 | 16 745 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 000.00 | |
I4 DECREASES Grand Total | | -165 000.00 | 16 843 000.00 | |
IO DECREASES Total including other intangible assets | | | 5 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | -165 000.00 | 16 827 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 000.00 | | | 5 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 16 730 000.00 | | 261 000.00 | 16 730 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 000.00 | | | 10 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 785 000.00 | 173 000.00 | 160 000.00 | 4 785 000.00 |
PE DEPRECIATION Total including other intangible assets | 5 000.00 | | | 5 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 780 000.00 | 173 000.00 | 160 000.00 | 4 780 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 182 000.00 | 17 000.00 | 34 000.00 | 182 000.00 |
7C Grand total | 182 000.00 | 17 000.00 | 34 000.00 | 182 000.00 |
| |
| 16 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
YP Average staff number | 23.00 | | | 23.00 |
