| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 359.00 | 359.00 | | 359.00 |
AR Technical installations, industrial equipment and tools | 20 341.00 | 20 323.00 | 18.00 | 20 341.00 |
AT Other tangible assets | 71 537.00 | 70 819.00 | 718.00 | 71 537.00 |
BH Other financial assets | 282.00 | | 282.00 | 282.00 |
BJ TOTAL (I) | 92 701.00 | 91 501.00 | 1 199.00 | 92 701.00 |
BL Raw materials, supplies | 21 846.00 | | 21 846.00 | 21 846.00 |
BN Goods in progress | 19 512.00 | | 19 512.00 | 19 512.00 |
BR Intermediate and finished products | 9 954.00 | | 9 954.00 | 9 954.00 |
BT Goods | 268 427.00 | | 268 427.00 | 268 427.00 |
BV Advances and down payments on orders | 870.00 | | 870.00 | 870.00 |
BX Customers and related accounts | 26 460.00 | | 26 460.00 | 26 460.00 |
BZ Other receivables | 3 621.00 | | 3 621.00 | 3 621.00 |
CH Prepaid expenses | 741.00 | | 741.00 | 741.00 |
CJ TOTAL (II) | 351 431.00 | | 351 431.00 | 351 431.00 |
CO Grand total (0 to V) | 444 132.00 | 91 501.00 | 352 630.00 | 444 132.00 |
CP Shares due in less than one year | 6.00 | | | 6.00 |
CU Other investments | 181.00 | | 181.00 | 181.00 |
| |
| 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 | 165 665.00 | 142 761.00 | | 165 665.00 |
DH Retained earnings | -20 843.00 | -20 843.00 | | -20 843.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 941.00 | 22 904.00 | | 11 941.00 |
DL TOTAL (I) | 165 148.00 | 153 207.00 | | 165 148.00 |
DQ Provisions for Expenses | 25 158.00 | 22 693.00 | | 25 158.00 |
DR TOTAL (IV) | 25 158.00 | 22 693.00 | | 25 158.00 |
DU Loans and Debts from Credit Institutions (3) | 37 814.00 | 43 224.00 | | 37 814.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 469.00 | 43 390.00 | | 41 469.00 |
DW Advances and down payments received on current orders | 8 500.00 | 13 480.00 | | 8 500.00 |
DX Trade payables and related accounts | 41 701.00 | 52 332.00 | | 41 701.00 |
DY Tax and social security liabilities | 32 840.00 | 37 035.00 | | 32 840.00 |
EC TOTAL (IV) | 162 324.00 | 189 461.00 | | 162 324.00 |
EE Grand total (I to V) | 352 630.00 | 365 361.00 | | 352 630.00 |
EG Accrued income and payables due within one year | 162 324.00 | 189 461.00 | | 162 324.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 37 346.00 | 43 091.00 | | 37 346.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 348 749.00 | | 348 749.00 | 348 749.00 |
FD Production sold - goods | 12 932.00 | | 12 932.00 | 12 932.00 |
FG Production sold - services | 115 118.00 | | 115 118.00 | 115 118.00 |
FJ Net sales | 476 799.00 | | 476 799.00 | 476 799.00 |
FM Inventory production | | | 1 388.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 708.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 478 903.00 | |
FS Purchases of goods (including customs duties) | | | 180 816.00 | |
FT Inventory change (goods) | | | 1 136.00 | |
FU Purchases of raw materials and other supplies | | | 35 662.00 | |
FV Inventory change (raw materials and supplies) | | | 3 988.00 | |
FW Other purchases and external expenses | | | 99 385.00 | |
FX Taxes, duties, and similar payments | | | 3 705.00 | |
FY Salaries and Wages | | | 100 461.00 | |
FZ Social Security Contributions | | | 34 299.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 399.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 2 465.00 | |
GE Other Expenses | | | 235.00 | |
GF Total Operating Expenses (II) | | | 462 551.00 | |
GG - OPERATING RESULT (I - II) | | | 16 352.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 483.00 | |
GU Total financial expenses (VI) | | | 1 483.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 483.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 869.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 708.00 | 3 058.00 | | 708.00 |
A4 Equity method investments | 232.00 | 233.00 | | 232.00 |
HE Exceptional expenses on management operations | 380.00 | | | 380.00 |
HH Total exceptional expenses (VIII) | 380.00 | | | 380.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -380.00 | | | -380.00 |
HK Income tax | 2 548.00 | 3 420.00 | | 2 548.00 |
HL TOTAL REVENUE (I + III + V + VII) | 478 903.00 | 526 460.00 | | 478 903.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 466 962.00 | 503 555.00 | | 466 962.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 941.00 | 22 904.00 | | 11 941.00 |
| |
| 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 | 94 044.00 | | | 94 044.00 |
I3 DECREASES Total Financial Fixed Assets | | | 463.00 | |
I4 DECREASES Grand Total | | 1 344.00 | 92 701.00 | |
IO DECREASES Total including other intangible assets | | | 359.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 344.00 | 91 878.00 | |
KD ACQUISITIONS Total including other intangible assets | 359.00 | | | 359.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 93 222.00 | | | 93 222.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 463.00 | | | 463.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 92 446.00 | 399.00 | 1 344.00 | 92 446.00 |
PE DEPRECIATION Total including other intangible assets | 359.00 | | | 359.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 92 087.00 | 399.00 | 1 344.00 | 92 087.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | 22 693.00 | 2 465.00 | | 22 693.00 |
7C Grand total | 22 693.00 | 2 465.00 | | 22 693.00 |
UE of which provisions and reversals: - Operating | | 2 465.00 | | |
| |
| 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 | 41 701.00 | 41 701.00 | | 41 701.00 |
8C Staff and Related Accounts | 10 762.00 | 10 762.00 | | 10 762.00 |
8D Social Security and Other Social Organizations | 13 116.00 | 13 116.00 | | 13 116.00 |
UT Other financial assets | 282.00 | | 282.00 | 282.00 |
UX Other trade receivables | 26 460.00 | 26 460.00 | | 26 460.00 |
VB VAT | 2 749.00 | 2 749.00 | | 2 749.00 |
VG Loans with a maturity of up to one year at origin | 37 814.00 | 37 814.00 | | 37 814.00 |
VI Group and Associates | 41 469.00 | 41 469.00 | | 41 469.00 |
VM Income taxes | 872.00 | 872.00 | | 872.00 |
VQ Other Taxes, Duties, and Similar Debts | 468.00 | 468.00 | | 468.00 |
VS Prepaid expenses | 741.00 | 741.00 | | 741.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 105.00 | 30 823.00 | 282.00 | 31 105.00 |
VW VAT | 8 494.00 | 8 494.00 | | 8 494.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 153 824.00 | 153 824.00 | | 153 824.00 |
| |
| 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 | 784.00 | 1 482.00 | | 784.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 809.00 | 5 596.00 | | 5 809.00 |
ST Other accounts | 50 977.00 | 44 352.00 | | 50 977.00 |
XQ Rental, rental and co-ownership charges | 23 401.00 | 23 733.00 | | 23 401.00 |
YT Subcontracting | 19 199.00 | 26 884.00 | | 19 199.00 |
YW Business tax | 2 921.00 | 3 118.00 | | 2 921.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 705.00 | 4 600.00 | | 3 705.00 |
YY Amount of VAT collected | 73 148.00 | 74 005.00 | | 73 148.00 |
YZ Total deductible VAT on goods and services | 50 838.00 | 52 986.00 | | 50 838.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 99 385.00 | 100 565.00 | | 99 385.00 |
| |
| 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 | 4.00 | | | 4.00 |
