| |
| 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 | 19 671.00 | 12 490.00 | 7 181.00 | 19 671.00 |
AR Technical installations, industrial equipment and tools | 38 392.00 | 34 942.00 | 3 450.00 | 38 392.00 |
AT Other tangible assets | 215 716.00 | 197 513.00 | 18 203.00 | 215 716.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 310 557.00 | 244 945.00 | 65 612.00 | 310 557.00 |
BT Goods | 267 212.00 | | 267 212.00 | 267 212.00 |
BX Customers and related accounts | 307 473.00 | 7 352.00 | 300 121.00 | 307 473.00 |
BZ Other receivables | 22 120.00 | | 22 120.00 | 22 120.00 |
CF Cash and cash equivalents | 174 953.00 | | 174 953.00 | 174 953.00 |
CH Prepaid expenses | 6 766.00 | | 6 766.00 | 6 766.00 |
CJ TOTAL (II) | 778 523.00 | 7 352.00 | 771 170.00 | 778 523.00 |
CO Grand total (0 to V) | 1 089 080.00 | 252 297.00 | 836 783.00 | 1 089 080.00 |
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 | 491 456.00 | 486 083.00 | | 491 456.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 785.00 | 5 373.00 | | 785.00 |
DL TOTAL (I) | 501 041.00 | 500 256.00 | | 501 041.00 |
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 | 240 987.00 | 182 159.00 | | 240 987.00 |
DY Tax and social security liabilities | 85 252.00 | 68 432.00 | | 85 252.00 |
EC TOTAL (IV) | 326 240.00 | 250 591.00 | | 326 240.00 |
EE Grand total (I to V) | 836 783.00 | 760 349.00 | | 836 783.00 |
EG Accrued income and payables due within one year | 326 240.00 | 250 591.00 | | 326 240.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 798 196.00 | 1 153.00 | 799 349.00 | 798 196.00 |
FD Production sold - goods | 254 985.00 | | 254 985.00 | 254 985.00 |
FG Production sold - services | 344 493.00 | | 344 493.00 | 344 493.00 |
FJ Net sales | 1 397 674.00 | 1 153.00 | 1 398 827.00 | 1 397 674.00 |
FO Operating subsidies | | | 1 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 18 023.00 | |
FQ Other income | | | 1 004.00 | |
FR Total operating income (I) | | | 1 418 854.00 | |
FS Purchases of goods (including customs duties) | | | 639 583.00 | |
FT Inventory change (goods) | | | -19 507.00 | |
FU Purchases of raw materials and other supplies | | | 178 151.00 | |
FW Other purchases and external expenses | | | 262 270.00 | |
FX Taxes, duties, and similar payments | | | 5 559.00 | |
FY Salaries and Wages | | | 244 152.00 | |
FZ Social Security Contributions | | | 104 765.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 20 999.00 | |
GE Other Expenses | | | 796.00 | |
GF Total Operating Expenses (II) | | | 1 436 768.00 | |
GG - OPERATING RESULT (I - II) | | | -17 914.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 21.00 | |
GL Other interest and similar income | | | 1 650.00 | |
GP Total financial income (V) | | | 1 671.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 671.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 243.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 18 023.00 | 6 095.00 | | 18 023.00 |
A2 TOTAL ASSETS | 5 031.00 | 4 911.00 | | 5 031.00 |
HB Exceptional income from capital transactions | 15 500.00 | | | 15 500.00 |
HD Total exceptional income (VII) | 15 500.00 | | | 15 500.00 |
HF Exceptional expenses on capital transactions | 1.00 | | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 15 499.00 | | | 15 499.00 |
HK Income tax | -1 529.00 | -3 600.00 | | -1 529.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 436 025.00 | 1 509 400.00 | | 1 436 025.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 435 240.00 | 1 504 027.00 | | 1 435 240.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 785.00 | 5 373.00 | | 785.00 |
| |
| 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 | 309 591.00 | | 969.00 | 309 591.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 030.00 | |
I4 DECREASES Grand Total | | 2.00 | 310 559.00 | |
IO DECREASES Total including other intangible assets | | | 30 749.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2.00 | 273 780.00 | |
KD ACQUISITIONS Total including other intangible assets | 30 749.00 | | | 30 749.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 272 813.00 | | 969.00 | 272 813.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 030.00 | | | 6 030.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 223 946.00 | 20 999.00 | 1.00 | 223 946.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 223 946.00 | 20 999.00 | 1.00 | 223 946.00 |
| |
| 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 | 240 987.00 | 240 987.00 | | 240 987.00 |
8C Staff and Related Accounts | 27 707.00 | 27 707.00 | | 27 707.00 |
8D Social Security and Other Social Organizations | 43 096.00 | 43 096.00 | | 43 096.00 |
UT Other financial assets | 30.00 | 30.00 | | 30.00 |
UX Other trade receivables | 298 748.00 | 298 748.00 | | 298 748.00 |
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 | 1 260.00 | 1 260.00 | | 1 260.00 |
VM Income taxes | 10 968.00 | 10 968.00 | | 10 968.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 019.00 | 4 019.00 | | 4 019.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 502.00 | 9 502.00 | | 9 502.00 |
VS Prepaid expenses | 6 766.00 | 6 766.00 | | 6 766.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 336 389.00 | 336 389.00 | | 336 389.00 |
VW VAT | 10 430.00 | 10 430.00 | | 10 430.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 326 240.00 | 326 240.00 | | 326 240.00 |
| |
| 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 | 2 249.00 | 3 595.00 | | 2 249.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 690.00 | 5 313.00 | | 5 690.00 |
ST Other accounts | 159 239.00 | 153 823.00 | | 159 239.00 |
XQ Rental, rental and co-ownership charges | 65 747.00 | 59 811.00 | | 65 747.00 |
YT Subcontracting | 22 897.00 | 22 034.00 | | 22 897.00 |
YU External personnel | 8 697.00 | 14 308.00 | | 8 697.00 |
YW Business tax | 3 310.00 | 3 422.00 | | 3 310.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 559.00 | 7 017.00 | | 5 559.00 |
YY Amount of VAT collected | 277 370.00 | 282 556.00 | | 277 370.00 |
YZ Total deductible VAT on goods and services | 206 019.00 | 206 055.00 | | 206 019.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 262 270.00 | 255 289.00 | | 262 270.00 |
