| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 752.00 | 537.00 | 215.00 | 752.00 |
AH Goodwill | 68 602.00 | | 68 602.00 | 68 602.00 |
AR Technical installations, industrial equipment and tools | 385 217.00 | 167 203.00 | 218 014.00 | 385 217.00 |
AT Other tangible assets | 1 937 959.00 | 1 699 046.00 | 238 913.00 | 1 937 959.00 |
BH Other financial assets | 4 581.00 | | 4 581.00 | 4 581.00 |
BJ TOTAL (I) | 2 397 111.00 | 1 866 786.00 | 530 325.00 | 2 397 111.00 |
BL Raw materials, supplies | 21 447.00 | | 21 447.00 | 21 447.00 |
BZ Other receivables | 128 512.00 | | 128 512.00 | 128 512.00 |
CD Marketable securities | 8 168.00 | 171.00 | 7 997.00 | 8 168.00 |
CF Cash and cash equivalents | 985 181.00 | | 985 181.00 | 985 181.00 |
CH Prepaid expenses | 115 745.00 | | 115 745.00 | 115 745.00 |
CJ TOTAL (II) | 1 259 052.00 | 171.00 | 1 258 881.00 | 1 259 052.00 |
CO Grand total (0 to V) | 3 656 164.00 | 1 866 957.00 | 1 789 207.00 | 3 656 164.00 |
CP Shares due in less than one year | 4 581.00 | | | 4 581.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DG Other reserves | 1 284 456.00 | 1 284 456.00 | | 1 284 456.00 |
DH Retained earnings | 84 381.00 | 203 810.00 | | 84 381.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 178 594.00 | -119 428.00 | | 178 594.00 |
DL TOTAL (I) | 1 589 354.00 | 1 410 761.00 | | 1 589 354.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 718.00 | 1 718.00 | | 1 718.00 |
DX Trade payables and related accounts | 111 317.00 | 159 504.00 | | 111 317.00 |
DY Tax and social security liabilities | 85 767.00 | 95 462.00 | | 85 767.00 |
EA Other liabilities | 1 052.00 | 1 976.00 | | 1 052.00 |
EC TOTAL (IV) | 199 852.00 | 258 659.00 | | 199 852.00 |
EE Grand total (I to V) | 1 789 207.00 | 1 669 420.00 | | 1 789 207.00 |
EG Accrued income and payables due within one year | 199 852.00 | 258 659.00 | | 199 852.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 632 203.00 | | 1 632 203.00 | 1 632 203.00 |
FG Production sold - services | 692 755.00 | | 692 755.00 | 692 755.00 |
FJ Net sales | 2 324 958.00 | | 2 324 958.00 | 2 324 958.00 |
FO Operating subsidies | | | 897.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 31 921.00 | |
FR Total operating income (I) | | | 2 357 776.00 | |
FS Purchases of goods (including customs duties) | | | 3 050.00 | |
FU Purchases of raw materials and other supplies | | | 595 018.00 | |
FV Inventory change (raw materials and supplies) | | | -496.00 | |
FW Other purchases and external expenses | | | 807 607.00 | |
FX Taxes, duties, and similar payments | | | 43 221.00 | |
FY Salaries and Wages | | | 536 714.00 | |
FZ Social Security Contributions | | | 109 487.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 80 430.00 | |
GE Other Expenses | | | 13 372.00 | |
GF Total Operating Expenses (II) | | | 2 188 403.00 | |
GG - OPERATING RESULT (I - II) | | | 169 374.00 | |
GL Other interest and similar income | | | 180.00 | |
GM Reversals of provisions and transfers of expenses | | | 315.00 | |
GO Net income from sales of marketable securities | | | 58.00 | |
GP Total financial income (V) | | | 553.00 | |
GQ Financial allocations to depreciation and provisions | | | 171.00 | |
GT Net expenses on sales of marketable securities | | | 733.00 | |
GU Total financial expenses (VI) | | | 904.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -351.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 169 023.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 31 921.00 | 26 469.00 | | 31 921.00 |
A4 Equity method investments | 8 205.00 | 8 648.00 | | 8 205.00 |
HA Exceptional income from management transactions | 6 804.00 | 1 958.00 | | 6 804.00 |
HD Total exceptional income (VII) | 6 804.00 | 1 958.00 | | 6 804.00 |
HE Exceptional expenses on management operations | 3 009.00 | 277.00 | | 3 009.00 |
HF Exceptional expenses on capital transactions | 1 200.00 | | | 1 200.00 |
HH Total exceptional expenses (VIII) | 4 209.00 | 277.00 | | 4 209.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 596.00 | 1 681.00 | | 2 596.00 |
HK Income tax | -6 975.00 | -5 624.00 | | -6 975.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 365 134.00 | 1 918 178.00 | | 2 365 134.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 186 540.00 | 2 037 606.00 | | 2 186 540.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 178 594.00 | -119 428.00 | | 178 594.00 |
| |
| 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 | 2 409 721.00 | | 35 114.00 | 2 409 721.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 581.00 | |
I4 DECREASES Grand Total | 8 474.00 | 39 249.00 | 2 397 111.00 | 8 474.00 |
IO DECREASES Total including other intangible assets | | | 69 354.00 | |
IY DECREASES Total Tangible Fixed Assets | 8 474.00 | 39 249.00 | 2 323 176.00 | 8 474.00 |
KD ACQUISITIONS Total including other intangible assets | 69 354.00 | | | 69 354.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 335 786.00 | | 35 114.00 | 2 335 786.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 581.00 | | | 4 581.00 |
MY DECREASES Transfers to tangible fixed assets in progress | 8 474.00 | | | 8 474.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 824 405.00 | 80 430.00 | 38 049.00 | 1 824 405.00 |
PE DEPRECIATION Total including other intangible assets | 537.00 | | | 537.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 823 868.00 | 80 430.00 | 38 049.00 | 1 823 868.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 315.00 | 171.00 | 315.00 | 315.00 |
7B Total provisions for depreciation | 315.00 | 171.00 | 315.00 | 315.00 |
7C Grand total | 315.00 | 171.00 | 315.00 | 315.00 |
UG - Financial | | 171.00 | 315.00 | |
| |
| 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 | 111 317.00 | 111 317.00 | | 111 317.00 |
8C Staff and Related Accounts | 29 512.00 | 29 512.00 | | 29 512.00 |
8D Social Security and Other Social Organizations | 23 160.00 | 23 160.00 | | 23 160.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 052.00 | 1 052.00 | | 1 052.00 |
UT Other financial assets | 4 581.00 | 4 581.00 | | 4 581.00 |
UY Staff and related accounts | 28 998.00 | 28 998.00 | | 28 998.00 |
VB VAT | 34 343.00 | 34 343.00 | | 34 343.00 |
VC Group and associates | 1 859.00 | 1 859.00 | | 1 859.00 |
VI Group and Associates | 1 880.00 | 1 880.00 | | 1 880.00 |
VM Income taxes | 54 947.00 | 54 947.00 | | 54 947.00 |
VQ Other Taxes, Duties, and Similar Debts | 16 988.00 | 16 988.00 | | 16 988.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 365.00 | 8 365.00 | | 8 365.00 |
VS Prepaid expenses | 115 745.00 | 115 745.00 | | 115 745.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 248 838.00 | 248 838.00 | | 248 838.00 |
VW VAT | 15 945.00 | 15 945.00 | | 15 945.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 199 852.00 | 199 852.00 | | 199 852.00 |
| |
| 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 | 13 670.00 | 13 375.00 | | 13 670.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 37 662.00 | 36 973.00 | | 37 662.00 |
ST Other accounts | 356 866.00 | 351 994.00 | | 356 866.00 |
XQ Rental, rental and co-ownership charges | 404 229.00 | 389 310.00 | | 404 229.00 |
YT Subcontracting | 8 275.00 | 8 280.00 | | 8 275.00 |
YV Retrocessions of fees, commissions and brokerage | 575.00 | | | 575.00 |
YW Business tax | 29 551.00 | 26 978.00 | | 29 551.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 43 221.00 | 40 353.00 | | 43 221.00 |
YY Amount of VAT collected | 344 097.00 | 285 772.00 | | 344 097.00 |
YZ Total deductible VAT on goods and services | 210 708.00 | 193 393.00 | | 210 708.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 807 607.00 | 786 558.00 | | 807 607.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 35.00 | | | 35.00 |
