| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 22 254.00 | 22 254.00 | | 22 254.00 |
AN Land | 12 592.00 | | 12 592.00 | 12 592.00 |
AP Buildings | 1 229 191.00 | 952 916.00 | 276 275.00 | 1 229 191.00 |
AR Technical installations, industrial equipment and tools | 1 693 567.00 | 1 128 778.00 | 564 790.00 | 1 693 567.00 |
AT Other tangible assets | 13 380.00 | 11 679.00 | 1 701.00 | 13 380.00 |
BB Receivables related to investments | 15 256.00 | | 15 256.00 | 15 256.00 |
BH Other financial assets | 480.00 | 480.00 | | 480.00 |
BJ TOTAL (I) | 3 065 443.00 | 2 116 107.00 | 949 336.00 | 3 065 443.00 |
BN Goods in progress | 73 030.00 | | 73 030.00 | 73 030.00 |
BR Intermediate and finished products | 2 552.00 | | 2 552.00 | 2 552.00 |
BV Advances and down payments on orders | 1 118.00 | | 1 118.00 | 1 118.00 |
BX Customers and related accounts | 801 490.00 | | 801 490.00 | 801 490.00 |
BZ Other receivables | 132 518.00 | | 132 518.00 | 132 518.00 |
CD Marketable securities | 195 269.00 | | 195 269.00 | 195 269.00 |
CF Cash and cash equivalents | 151 572.00 | | 151 572.00 | 151 572.00 |
CH Prepaid expenses | 9 781.00 | | 9 781.00 | 9 781.00 |
CJ TOTAL (II) | 1 367 330.00 | | 1 367 330.00 | 1 367 330.00 |
CO Grand total (0 to V) | 4 432 774.00 | 2 116 107.00 | 2 316 667.00 | 4 432 774.00 |
CU Other investments | 78 723.00 | | 78 723.00 | 78 723.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 120 343.00 | 120 156.00 | | 120 343.00 |
DB Share, merger, contribution premiums, etc. | 2 402.00 | 2 402.00 | | 2 402.00 |
DD Legal reserve (1) | 114 074.00 | 114 074.00 | | 114 074.00 |
DE Statutory or contractual reserves | 158 017.00 | 158 017.00 | | 158 017.00 |
DF Regulated reserves (1) | 157 412.00 | 157 412.00 | | 157 412.00 |
DG Other reserves | 172 013.00 | 176 444.00 | | 172 013.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 55 798.00 | -4 431.00 | | 55 798.00 |
DL TOTAL (I) | 780 058.00 | 724 073.00 | | 780 058.00 |
DU Loans and Debts from Credit Institutions (3) | 276 991.00 | 336 202.00 | | 276 991.00 |
DW Advances and down payments received on current orders | 85 860.00 | 77 897.00 | | 85 860.00 |
DX Trade payables and related accounts | 1 107 040.00 | 968 600.00 | | 1 107 040.00 |
DY Tax and social security liabilities | 11 964.00 | 17 556.00 | | 11 964.00 |
DZ Fixed asset liabilities and related accounts | 53 716.00 | 2 627.00 | | 53 716.00 |
EA Other liabilities | 1 037.00 | 1 037.00 | | 1 037.00 |
EC TOTAL (IV) | 1 536 609.00 | 1 403 920.00 | | 1 536 609.00 |
EE Grand total (I to V) | 2 316 667.00 | 2 127 993.00 | | 2 316 667.00 |
EG Accrued income and payables due within one year | 1 234 854.00 | 1 049 807.00 | | 1 234 854.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 13 915.00 | |
FD Production sold - goods | | | 3 805 952.00 | |
FG Production sold - services | | | 585 176.00 | |
FJ Net sales | | | 4 405 043.00 | |
FM Inventory production | | | 6 918.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 013.00 | |
FQ Other income | | | 86 636.00 | |
FR Total operating income (I) | | | 4 500 610.00 | |
FU Purchases of raw materials and other supplies | | | 3 697 022.00 | |
FW Other purchases and external expenses | | | 551 139.00 | |
FX Taxes, duties, and similar payments | | | 16 247.00 | |
FY Salaries and Wages | | | 41 976.00 | |
FZ Social Security Contributions | | | 16 660.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 94 346.00 | |
GE Other Expenses | | | 23 451.00 | |
GF Total Operating Expenses (II) | | | 4 440 841.00 | |
GG - OPERATING RESULT (I - II) | | | 59 769.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 192.00 | |
GL Other interest and similar income | | | 253.00 | |
GP Total financial income (V) | | | 2 445.00 | |
GR Interest and similar expenses | | | 6 416.00 | |
GU Total financial expenses (VI) | | | 6 416.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 971.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 55 798.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 8 770.00 | | |
HD Total exceptional income (VII) | | 8 770.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 8 770.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 503 055.00 | 3 902 665.00 | | 4 503 055.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 447 257.00 | 3 907 096.00 | | 4 447 257.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 55 798.00 | -4 431.00 | | 55 798.00 |
| |
| 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 | 3 009 716.00 | | 55 727.00 | 3 009 716.00 |
I3 DECREASES Total Financial Fixed Assets | | | 94 459.00 | |
I4 DECREASES Grand Total | | | 3 065 443.00 | |
IO DECREASES Total including other intangible assets | | | 22 254.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 948 730.00 | |
KD ACQUISITIONS Total including other intangible assets | 22 254.00 | | | 22 254.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 894 864.00 | | 53 866.00 | 2 894 864.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 92 598.00 | | 1 861.00 | 92 598.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 021 281.00 | 94 346.00 | | 2 021 281.00 |
PE DEPRECIATION Total including other intangible assets | 22 254.00 | | | 22 254.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 999 027.00 | 94 346.00 | | 1 999 027.00 |
| |
| 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 | 1 107 040.00 | 1 107 040.00 | | 1 107 040.00 |
8J Fixed Asset Liabilities and Related Accounts | 53 716.00 | 53 716.00 | | 53 716.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 037.00 | 1 037.00 | | 1 037.00 |
UL Receivables related to investments | 15 256.00 | | 15 256.00 | 15 256.00 |
UT Other financial assets | 480.00 | | 480.00 | 480.00 |
UX Other trade receivables | 801 490.00 | 801 490.00 | | 801 490.00 |
VH Loans with a maturity of more than one year at origin | 276 991.00 | 61 096.00 | 193 654.00 | 276 991.00 |
VK Loans repaid during the year | 59 035.00 | | | 59 035.00 |
VP Miscellaneous | 132 518.00 | 132 518.00 | | 132 518.00 |
VQ Other Taxes, Duties, and Similar Debts | 11 964.00 | 11 964.00 | | 11 964.00 |
VS Prepaid expenses | 9 781.00 | 9 781.00 | | 9 781.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 959 526.00 | 943 790.00 | 15 736.00 | 959 526.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 450 749.00 | 1 234 854.00 | 193 654.00 | 1 450 749.00 |
