| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 000.00 | 377.00 | 7 622.00 | 8 000.00 |
AP Buildings | 102 531.00 | 86 077.00 | 16 454.00 | 102 531.00 |
AR Technical installations, industrial equipment and tools | 13 030.00 | 12 788.00 | 242.00 | 13 030.00 |
AV Fixed assets in progress | 185 364.00 | 163 161.00 | 22 203.00 | 185 364.00 |
BH Other financial assets | 2 349.00 | | 2 349.00 | 2 349.00 |
BJ TOTAL (I) | 314 855.00 | 262 404.00 | 52 450.00 | 314 855.00 |
BT Goods | 515 085.00 | | 515 085.00 | 515 085.00 |
BX Customers and related accounts | 15 585.00 | | 15 585.00 | 15 585.00 |
BZ Other receivables | 28 593.00 | | 28 593.00 | 28 593.00 |
CF Cash and cash equivalents | 15 497.00 | | 15 497.00 | 15 497.00 |
CH Prepaid expenses | 1 897.00 | | 1 897.00 | 1 897.00 |
CJ TOTAL (II) | 576 658.00 | | 576 658.00 | 576 658.00 |
CO Grand total (0 to V) | 891 513.00 | 262 404.00 | 629 109.00 | 891 513.00 |
CS Evaluated investments - equity method | 3 580.00 | | 3 580.00 | 3 580.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 27 000.00 | 27 000.00 | | 27 000.00 |
DD Legal reserve (1) | 2 700.00 | 2 700.00 | | 2 700.00 |
DF Regulated reserves (1) | 441.00 | 441.00 | | 441.00 |
DG Other reserves | 59 112.00 | 58 567.00 | | 59 112.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 126 496.00 | 110 545.00 | | 126 496.00 |
DL TOTAL (I) | 215 748.00 | 199 253.00 | | 215 748.00 |
DU Loans and Debts from Credit Institutions (3) | 75 234.00 | 75 840.00 | | 75 234.00 |
DV Miscellaneous Loans and Financial Debts (4) | 132 926.00 | 106 139.00 | | 132 926.00 |
DW Advances and down payments received on current orders | 47.00 | | | 47.00 |
DX Trade payables and related accounts | 139 053.00 | 199 012.00 | | 139 053.00 |
DY Tax and social security liabilities | 63 564.00 | 75 843.00 | | 63 564.00 |
EA Other liabilities | 2 537.00 | 1 254.00 | | 2 537.00 |
EC TOTAL (IV) | 413 360.00 | 458 088.00 | | 413 360.00 |
EE Grand total (I to V) | 629 109.00 | 657 341.00 | | 629 109.00 |
EG Accrued income and payables due within one year | 413 313.00 | 458 088.00 | | 413 313.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 58 183.00 | 34 986.00 | | 58 183.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 621 771.00 | | 1 621 771.00 | 1 621 771.00 |
FD Production sold - goods | 76 306.00 | | 76 306.00 | 76 306.00 |
FJ Net sales | 1 698 077.00 | | 1 698 077.00 | 1 698 077.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 835.00 | |
FQ Other income | | | 274.00 | |
FR Total operating income (I) | | | 1 700 186.00 | |
FS Purchases of goods (including customs duties) | | | 962 724.00 | |
FT Inventory change (goods) | | | 3 900.00 | |
FU Purchases of raw materials and other supplies | | | 11 452.00 | |
FW Other purchases and external expenses | | | 315 320.00 | |
FX Taxes, duties, and similar payments | | | 19 670.00 | |
FY Salaries and Wages | | | 174 836.00 | |
FZ Social Security Contributions | | | 28 171.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 657.00 | |
GE Other Expenses | | | 1 470.00 | |
GF Total Operating Expenses (II) | | | 1 530 200.00 | |
GG - OPERATING RESULT (I - II) | | | 169 986.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GR Interest and similar expenses | | | 3 704.00 | |
GU Total financial expenses (VI) | | | 3 704.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 701.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 166 285.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 8 848.00 | | |
HD Total exceptional income (VII) | | 8 848.00 | | |
HE Exceptional expenses on management operations | 1 806.00 | | | 1 806.00 |
HH Total exceptional expenses (VIII) | 1 806.00 | | | 1 806.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 806.00 | 8 848.00 | | -1 806.00 |
HK Income tax | 37 983.00 | 35 131.00 | | 37 983.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 700 189.00 | 1 701 872.00 | | 1 700 189.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 573 694.00 | 1 591 327.00 | | 1 573 694.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 126 496.00 | 110 545.00 | | 126 496.00 |
| |
| 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 | 308 431.00 | | 790.00 | 308 431.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 929.00 | |
I4 DECREASES Grand Total | | | 309 221.00 | |
IO DECREASES Total including other intangible assets | | | 8 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 295 292.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 000.00 | | | 8 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 294 502.00 | | 790.00 | 294 502.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 929.00 | | | 5 929.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 240 550.00 | 12 771.00 | | 240 550.00 |
PE DEPRECIATION Total including other intangible assets | 377.00 | | | 377.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 240 172.00 | 12 771.00 | | 240 172.00 |
| |
| 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 | 106 033.00 | 106 033.00 | | 106 033.00 |
8B Suppliers and Related Accounts | 199 012.00 | 199 012.00 | | 199 012.00 |
8C Staff and Related Accounts | 21 581.00 | 21 581.00 | | 21 581.00 |
8D Social Security and Other Social Organizations | 28 018.00 | 28 018.00 | | 28 018.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 254.00 | 1 254.00 | | 1 254.00 |
UT Other financial assets | 2 349.00 | | 2 349.00 | 2 349.00 |
UX Other trade receivables | 9 631.00 | 9 631.00 | | 9 631.00 |
VA Doubtful or disputed receivables | 160.00 | 160.00 | | 160.00 |
VB VAT | 1 540.00 | 1 540.00 | | 1 540.00 |
VH Loans with a maturity of more than one year at origin | 75 840.00 | 75 840.00 | | 75 840.00 |
VI Group and Associates | 107.00 | 107.00 | | 107.00 |
VK Loans repaid during the year | 53 269.00 | | | 53 269.00 |
VM Income taxes | 2 947.00 | 2 947.00 | | 2 947.00 |
VQ Other Taxes, Duties, and Similar Debts | 12 660.00 | 12 660.00 | | 12 660.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 30 756.00 | 30 756.00 | | 30 756.00 |
VS Prepaid expenses | 1 647.00 | 1 647.00 | | 1 647.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 49 030.00 | 46 681.00 | 2 349.00 | 49 030.00 |
VW VAT | 13 584.00 | 13 584.00 | | 13 584.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 458 088.00 | 458 088.00 | | 458 088.00 |
