| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 8 705.00 | 4 805.00 | 3 900.00 | 8 705.00 |
AN Land | 200 000.00 | | 200 000.00 | 200 000.00 |
AP Buildings | 541 399.00 | 272 742.00 | 268 658.00 | 541 399.00 |
AR Technical installations, industrial equipment and tools | 55 252.00 | 50 902.00 | 4 349.00 | 55 252.00 |
AT Other tangible assets | 229 241.00 | 78 119.00 | 151 122.00 | 229 241.00 |
BH Other financial assets | 5 862.00 | | 5 862.00 | 5 862.00 |
BJ TOTAL (I) | 1 041 639.00 | 406 569.00 | 635 071.00 | 1 041 639.00 |
BL Raw materials, supplies | 139 956.00 | | 139 956.00 | 139 956.00 |
BN Goods in progress | 89 812.00 | | 89 812.00 | 89 812.00 |
BX Customers and related accounts | 1 297 089.00 | | 1 297 089.00 | 1 297 089.00 |
BZ Other receivables | 63 890.00 | | 63 890.00 | 63 890.00 |
CF Cash and cash equivalents | 1 081 138.00 | | 1 081 138.00 | 1 081 138.00 |
CH Prepaid expenses | 4 275.00 | | 4 275.00 | 4 275.00 |
CJ TOTAL (II) | 2 676 159.00 | | 2 676 159.00 | 2 676 159.00 |
CO Grand total (0 to V) | 3 717 799.00 | 406 569.00 | 3 311 230.00 | 3 717 799.00 |
CP Shares due in less than one year | 5 862.00 | | | 5 862.00 |
CU Other investments | 1 180.00 | | 1 180.00 | 1 180.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 1 333 336.00 | 934 170.00 | | 1 333 336.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 464 301.00 | 399 166.00 | | 464 301.00 |
DL TOTAL (I) | 1 806 021.00 | 1 341 721.00 | | 1 806 021.00 |
DQ Provisions for Expenses | 150 000.00 | 150 000.00 | | 150 000.00 |
DR TOTAL (IV) | 150 000.00 | 150 000.00 | | 150 000.00 |
DU Loans and Debts from Credit Institutions (3) | 137 869.00 | 42 226.00 | | 137 869.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 920.00 | 2 920.00 | | 2 920.00 |
DX Trade payables and related accounts | 431 712.00 | 482 464.00 | | 431 712.00 |
DY Tax and social security liabilities | 723 034.00 | 852 125.00 | | 723 034.00 |
EA Other liabilities | 59 673.00 | 22 400.00 | | 59 673.00 |
EC TOTAL (IV) | 1 355 208.00 | 1 402 136.00 | | 1 355 208.00 |
EE Grand total (I to V) | 3 311 230.00 | 2 893 857.00 | | 3 311 230.00 |
EG Accrued income and payables due within one year | 1 260 279.00 | 1 376 223.00 | | 1 260 279.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 4 633 892.00 | | 4 633 892.00 | 4 633 892.00 |
FG Production sold - services | 11 605.00 | | 11 605.00 | 11 605.00 |
FJ Net sales | 4 645 497.00 | | 4 645 497.00 | 4 645 497.00 |
FM Inventory production | | | -220 788.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 596.00 | |
FR Total operating income (I) | | | 4 426 305.00 | |
FU Purchases of raw materials and other supplies | | | 1 236 841.00 | |
FV Inventory change (raw materials and supplies) | | | -41 405.00 | |
FW Other purchases and external expenses | | | 1 268 044.00 | |
FX Taxes, duties, and similar payments | | | 49 293.00 | |
FY Salaries and Wages | | | 753 409.00 | |
FZ Social Security Contributions | | | 474 666.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 47 581.00 | |
GE Other Expenses | | | 6 121.00 | |
GF Total Operating Expenses (II) | | | 3 794 549.00 | |
GG - OPERATING RESULT (I - II) | | | 631 756.00 | |
GL Other interest and similar income | | | 205.00 | |
GP Total financial income (V) | | | 205.00 | |
GR Interest and similar expenses | | | 2 304.00 | |
GU Total financial expenses (VI) | | | 2 304.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 099.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 629 656.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 596.00 | 3 182.00 | | 1 596.00 |
HA Exceptional income from management transactions | 2 733.00 | 12 894.00 | | 2 733.00 |
HB Exceptional income from capital transactions | 28 067.00 | 12 083.00 | | 28 067.00 |
HD Total exceptional income (VII) | 30 800.00 | 24 977.00 | | 30 800.00 |
HE Exceptional expenses on management operations | 545.00 | 3 201.00 | | 545.00 |
HF Exceptional expenses on capital transactions | 16 037.00 | 654.00 | | 16 037.00 |
HH Total exceptional expenses (VIII) | 16 582.00 | 3 855.00 | | 16 582.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 14 218.00 | 21 122.00 | | 14 218.00 |
HK Income tax | 179 574.00 | 134 664.00 | | 179 574.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 457 309.00 | 5 303 869.00 | | 4 457 309.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 993 008.00 | 4 904 702.00 | | 3 993 008.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 464 301.00 | 399 166.00 | | 464 301.00 |
HP References: Equipment leasing | 48 758.00 | 58 229.00 | | 48 758.00 |
| |
| 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 | 921 815.00 | | 149 018.00 | 921 815.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 042.00 | |
I4 DECREASES Grand Total | | 29 194.00 | 1 041 639.00 | |
IO DECREASES Total including other intangible assets | | | 8 705.00 | |
IY DECREASES Total Tangible Fixed Assets | | 29 194.00 | 1 025 892.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 705.00 | | | 8 705.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 906 109.00 | | 148 977.00 | 906 109.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 000.00 | | 41.00 | 7 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 372 144.00 | 47 581.00 | 13 156.00 | 372 144.00 |
PE DEPRECIATION Total including other intangible assets | 4 805.00 | | | 4 805.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 367 339.00 | 47 581.00 | 13 156.00 | 367 339.00 |
| |
| 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 | 150 000.00 | | | 150 000.00 |
7C Grand total | 150 000.00 | | | 150 000.00 |
| |
| 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 | 431 712.00 | 431 712.00 | | 431 712.00 |
8C Staff and Related Accounts | 150 775.00 | 150 775.00 | | 150 775.00 |
8D Social Security and Other Social Organizations | 208 188.00 | 208 188.00 | | 208 188.00 |
8E Income Taxes | 44 907.00 | 44 907.00 | | 44 907.00 |
8K Other liabilities (including liabilities related to repo transactions) | 59 673.00 | 59 673.00 | | 59 673.00 |
UT Other financial assets | 5 862.00 | 5 862.00 | | 5 862.00 |
UX Other trade receivables | 1 297 089.00 | 1 297 089.00 | | 1 297 089.00 |
UY Staff and related accounts | 835.00 | 835.00 | | 835.00 |
VB VAT | 13 901.00 | 13 901.00 | | 13 901.00 |
VG Loans with a maturity of up to one year at origin | 4 885.00 | 4 885.00 | | 4 885.00 |
VH Loans with a maturity of more than one year at origin | 132 984.00 | 38 054.00 | 94 930.00 | 132 984.00 |
VI Group and Associates | 2 920.00 | 2 920.00 | | 2 920.00 |
VJ Loans taken out during the year | 115 360.00 | | | 115 360.00 |
VK Loans repaid during the year | 19 559.00 | | | 19 559.00 |
VN Other taxes, similar payments | 1 585.00 | 1 585.00 | | 1 585.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 291.00 | 6 291.00 | | 6 291.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 47 568.00 | 47 568.00 | | 47 568.00 |
VS Prepaid expenses | 4 275.00 | 4 275.00 | | 4 275.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 371 115.00 | 1 371 115.00 | | 1 371 115.00 |
VW VAT | 312 873.00 | 312 873.00 | | 312 873.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 355 208.00 | 1 260 279.00 | 94 930.00 | 1 355 208.00 |
| |
| 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 | 24 537.00 | 29 010.00 | | 24 537.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 22 706.00 | 18 478.00 | | 22 706.00 |
ST Other accounts | 401 675.00 | 431 017.00 | | 401 675.00 |
XQ Rental, rental and co-ownership charges | 43 133.00 | 51 169.00 | | 43 133.00 |
YQ Equipment leasing commitment | 52 089.00 | 115 885.00 | | 52 089.00 |
YT Subcontracting | 794 116.00 | 1 027 882.00 | | 794 116.00 |
YV Retrocessions of fees, commissions and brokerage | 6 413.00 | 6 494.00 | | 6 413.00 |
YW Business tax | 24 756.00 | 26 548.00 | | 24 756.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 49 293.00 | 55 558.00 | | 49 293.00 |
YY Amount of VAT collected | 880 726.00 | 936 422.00 | | 880 726.00 |
YZ Total deductible VAT on goods and services | 218 089.00 | 267 885.00 | | 218 089.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 268 044.00 | 1 535 040.00 | | 1 268 044.00 |
| |
| 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 | 28.00 | | | 28.00 |
