| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 444.00 | 130.00 | 314.00 | 444.00 |
AH Goodwill | 5 200 000.00 | | 5 200 000.00 | 5 200 000.00 |
AJ Other Intangible Assets | 6 000.00 | 6 000.00 | | 6 000.00 |
AN Land | 248 757.00 | 81 063.00 | 167 694.00 | 248 757.00 |
AP Buildings | 3 178 264.00 | 2 867 108.00 | 311 156.00 | 3 178 264.00 |
AR Technical installations, industrial equipment and tools | 34 457.00 | 31 023.00 | 3 434.00 | 34 457.00 |
AT Other tangible assets | 1 411 741.00 | 1 295 064.00 | 116 676.00 | 1 411 741.00 |
AV Fixed assets in progress | 57 449.00 | | 57 449.00 | 57 449.00 |
BD Other fixed assets | 69 996.00 | | 69 996.00 | 69 996.00 |
BH Other financial assets | 382.00 | | 382.00 | 382.00 |
BJ TOTAL (I) | 10 221 412.00 | 4 280 388.00 | 5 941 024.00 | 10 221 412.00 |
BT Goods | 3 202 685.00 | | 3 202 685.00 | 3 202 685.00 |
BX Customers and related accounts | 186 998.00 | 2 910.00 | 184 088.00 | 186 998.00 |
BZ Other receivables | 571 237.00 | | 571 237.00 | 571 237.00 |
CD Marketable securities | 1 000 669.00 | | 1 000 669.00 | 1 000 669.00 |
CF Cash and cash equivalents | 7 301 316.00 | | 7 301 316.00 | 7 301 316.00 |
CH Prepaid expenses | 9 787.00 | | 9 787.00 | 9 787.00 |
CJ TOTAL (II) | 12 272 692.00 | 2 910.00 | 12 269 782.00 | 12 272 692.00 |
CO Grand total (0 to V) | 22 494 104.00 | 4 283 298.00 | 18 210 806.00 | 22 494 104.00 |
CS Evaluated investments - equity method | 13 923.00 | | 13 923.00 | 13 923.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 030 730.00 | 10 030 730.00 | | 10 030 730.00 |
DB Share, merger, contribution premiums, etc. | 275 338.00 | 275 338.00 | | 275 338.00 |
DC Revaluation differences | 8.00 | | | 8.00 |
DD Legal reserve (1) | 858 541.00 | 816 276.00 | | 858 541.00 |
DG Other reserves | 4 829 502.00 | 4 826 460.00 | | 4 829 502.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 716 613.00 | 845 308.00 | | 716 613.00 |
DL TOTAL (I) | 16 710 723.00 | 16 794 111.00 | | 16 710 723.00 |
DV Miscellaneous Loans and Financial Debts (4) | 550 138.00 | | | 550 138.00 |
DX Trade payables and related accounts | 589 411.00 | 550 264.00 | | 589 411.00 |
DY Tax and social security liabilities | 345 587.00 | 369 369.00 | | 345 587.00 |
EA Other liabilities | 14 947.00 | 11 121.00 | | 14 947.00 |
EC TOTAL (IV) | 1 500 083.00 | 930 754.00 | | 1 500 083.00 |
EE Grand total (I to V) | 18 210 806.00 | 17 724 865.00 | | 18 210 806.00 |
EI Including equity loans | 550 138.00 | | | 550 138.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 12 066 905.00 | |
FG Production sold - services | | | 2 638.00 | |
FJ Net sales | | | 12 069 542.00 | |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 41 233.00 | |
FQ Other income | | | 2 065.00 | |
FR Total operating income (I) | | | 12 112 840.00 | |
FS Purchases of goods (including customs duties) | | | 7 725 607.00 | |
FT Inventory change (goods) | | | 28 540.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 1 543 636.00 | |
FX Taxes, duties, and similar payments | | | 293 121.00 | |
FY Salaries and Wages | | | 1 198 641.00 | |
FZ Social Security Contributions | | | 283 591.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 152 323.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 425.00 | |
GE Other Expenses | | | 2 807.00 | |
GF Total Operating Expenses (II) | | | 11 229 692.00 | |
GG - OPERATING RESULT (I - II) | | | 883 148.00 | |
GL Other interest and similar income | | | 111 176.00 | |
GP Total financial income (V) | | | 111 176.00 | |
GR Interest and similar expenses | | | 27.00 | |
GU Total financial expenses (VI) | | | 27.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 111 149.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 994 297.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 5 131.00 | 847.00 | | 5 131.00 |
HD Total exceptional income (VII) | 5 131.00 | 847.00 | | 5 131.00 |
HE Exceptional expenses on management operations | 32.00 | 2 214.00 | | 32.00 |
HF Exceptional expenses on capital transactions | | 237.00 | | |
HH Total exceptional expenses (VIII) | 32.00 | 2 452.00 | | 32.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 099.00 | -1 604.00 | | 5 099.00 |
HK Income tax | 282 783.00 | 375 955.00 | | 282 783.00 |
HL TOTAL REVENUE (I + III + V + VII) | 12 229 146.00 | 12 018 116.00 | | 12 229 146.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 512 534.00 | 11 172 808.00 | | 11 512 534.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 716 613.00 | 845 308.00 | | 716 613.00 |
| |
| 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 | 10 155 229.00 | | 66 183.00 | 10 155 229.00 |
I3 DECREASES Total Financial Fixed Assets | | | 84 301.00 | |
I4 DECREASES Grand Total | | | 10 221 412.00 | |
IO DECREASES Total including other intangible assets | | | 5 206 444.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 930 667.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 206 000.00 | | 444.00 | 5 206 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 864 928.00 | | 65 739.00 | 4 864 928.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 84 301.00 | | | 84 301.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 128 065.00 | 152 322.00 | | 4 128 065.00 |
PE DEPRECIATION Total including other intangible assets | 6 000.00 | 129.00 | | 6 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 122 065.00 | 152 193.00 | | 4 122 065.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 3 731.00 | 1 425.00 | 2 245.00 | 3 731.00 |
7B Total provisions for depreciation | 3 731.00 | 1 425.00 | 2 245.00 | 3 731.00 |
7C Grand total | 3 731.00 | 1 425.00 | 2 245.00 | 3 731.00 |
UE of which provisions and reversals: - Operating | | 1 425.00 | 2 245.00 | |
| |
| 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 | 589 411.00 | 589 411.00 | | 589 411.00 |
8D Social Security and Other Social Organizations | 345 587.00 | 345 587.00 | | 345 587.00 |
8K Other liabilities (including liabilities related to repo transactions) | 14 947.00 | 14 947.00 | | 14 947.00 |
UT Other financial assets | 382.00 | | 382.00 | 382.00 |
UX Other trade receivables | 183 506.00 | 183 506.00 | | 183 506.00 |
UY Staff and related accounts | 1 000.00 | 1 000.00 | | 1 000.00 |
VA Doubtful or disputed receivables | 3 492.00 | 3 492.00 | | 3 492.00 |
VB VAT | 7 517.00 | 7 517.00 | | 7 517.00 |
VC Group and associates | 85 862.00 | 85 862.00 | | 85 862.00 |
VI Group and Associates | 550 138.00 | 550 138.00 | | 550 138.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 476 858.00 | 476 858.00 | | 476 858.00 |
VS Prepaid expenses | 9 787.00 | 9 787.00 | | 9 787.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 768 404.00 | 768 022.00 | 382.00 | 768 404.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 500 083.00 | 1 500 083.00 | | 1 500 083.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 54.00 | | | 54.00 |
