| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 28 265.00 | 28 265.00 | | 28 265.00 |
AR Technical installations, industrial equipment and tools | 123 237.00 | 116 935.00 | 6 302.00 | 123 237.00 |
AT Other tangible assets | 193 011.00 | 187 404.00 | 5 607.00 | 193 011.00 |
BB Receivables related to investments | 99 500.00 | | 99 500.00 | 99 500.00 |
BH Other financial assets | 830.00 | | 830.00 | 830.00 |
BJ TOTAL (I) | 445 615.00 | 332 604.00 | 113 011.00 | 445 615.00 |
BL Raw materials, supplies | 178 325.00 | | 178 325.00 | 178 325.00 |
BX Customers and related accounts | 1 393 514.00 | 171 776.00 | 1 221 738.00 | 1 393 514.00 |
BZ Other receivables | 47 060.00 | | 47 060.00 | 47 060.00 |
CD Marketable securities | 1 425 262.00 | 16 711.00 | 1 408 551.00 | 1 425 262.00 |
CF Cash and cash equivalents | 2 299 447.00 | | 2 299 447.00 | 2 299 447.00 |
CJ TOTAL (II) | 5 343 608.00 | 188 487.00 | 5 155 121.00 | 5 343 608.00 |
CO Grand total (0 to V) | 5 789 223.00 | 521 091.00 | 5 268 132.00 | 5 789 223.00 |
CP Shares due in less than one year | 100 330.00 | | | 100 330.00 |
CU Other investments | 771.00 | | 771.00 | 771.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 348 000.00 | 348 000.00 | | 348 000.00 |
DD Legal reserve (1) | 34 800.00 | 34 800.00 | | 34 800.00 |
DE Statutory or contractual reserves | 2 585 301.00 | 2 117 602.00 | | 2 585 301.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 472 617.00 | 467 700.00 | | 472 617.00 |
DL TOTAL (I) | 3 440 718.00 | 2 968 101.00 | | 3 440 718.00 |
DP Provisions for Risks | 25 000.00 | | | 25 000.00 |
DR TOTAL (IV) | 25 000.00 | | | 25 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 701 968.00 | 846 540.00 | | 701 968.00 |
DX Trade payables and related accounts | 653 572.00 | 533 087.00 | | 653 572.00 |
DY Tax and social security liabilities | 360 895.00 | 145 150.00 | | 360 895.00 |
EA Other liabilities | 85 979.00 | 104 991.00 | | 85 979.00 |
EC TOTAL (IV) | 1 802 414.00 | 1 629 768.00 | | 1 802 414.00 |
EE Grand total (I to V) | 5 268 132.00 | 4 597 870.00 | | 5 268 132.00 |
EG Accrued income and payables due within one year | 1 802 414.00 | 1 629 768.00 | | 1 802 414.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 4 213 647.00 | | 4 213 647.00 | 4 213 647.00 |
FG Production sold - services | 54 782.00 | | 54 782.00 | 54 782.00 |
FJ Net sales | 4 268 429.00 | | 4 268 429.00 | 4 268 429.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 158.00 | |
FQ Other income | | | 67.00 | |
FR Total operating income (I) | | | 4 277 654.00 | |
FU Purchases of raw materials and other supplies | | | 1 469 389.00 | |
FV Inventory change (raw materials and supplies) | | | 67 855.00 | |
FW Other purchases and external expenses | | | 1 083 128.00 | |
FX Taxes, duties, and similar payments | | | 22 356.00 | |
FY Salaries and Wages | | | 528 640.00 | |
FZ Social Security Contributions | | | 225 461.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 787.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 155 203.00 | |
GE Other Expenses | | | 13 233.00 | |
GF Total Operating Expenses (II) | | | 3 578 052.00 | |
GG - OPERATING RESULT (I - II) | | | 699 602.00 | |
GL Other interest and similar income | | | 1 035.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GO Net income from sales of marketable securities | | | 43 979.00 | |
GP Total financial income (V) | | | 45 013.00 | |
GQ Financial allocations to depreciation and provisions | | | 16 711.00 | |
GR Interest and similar expenses | | | 29 598.00 | |
GS Negative differences of foreign exchange | | | 896.00 | |
GT Net expenses on sales of marketable securities | | | 8 508.00 | |
GU Total financial expenses (VI) | | | 55 713.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 700.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 688 902.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 9 158.00 | 6 988.00 | | 9 158.00 |
A4 Equity method investments | 1 175.00 | 1 169.00 | | 1 175.00 |
HA Exceptional income from management transactions | 2 483.00 | 1 000.00 | | 2 483.00 |
HC Reversals of provisions and transfers of expenses | | 30 000.00 | | |
HD Total exceptional income (VII) | 2 483.00 | 31 000.00 | | 2 483.00 |
HE Exceptional expenses on management operations | 336.00 | 26 736.00 | | 336.00 |
HG Exceptional depreciation and provisions | 25 000.00 | | | 25 000.00 |
HH Total exceptional expenses (VIII) | 25 336.00 | 26 736.00 | | 25 336.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -22 853.00 | 4 264.00 | | -22 853.00 |
HK Income tax | 193 432.00 | 191 465.00 | | 193 432.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 325 150.00 | 3 755 577.00 | | 4 325 150.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 852 533.00 | 3 287 878.00 | | 3 852 533.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 472 617.00 | 467 700.00 | | 472 617.00 |
HP References: Equipment leasing | 16 127.00 | 16 127.00 | | 16 127.00 |
| |
| 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 | 455 309.00 | | 2 782.00 | 455 309.00 |
I3 DECREASES Total Financial Fixed Assets | | | 101 101.00 | |
I4 DECREASES Grand Total | | 12 476.00 | 445 615.00 | |
IO DECREASES Total including other intangible assets | | | 28 265.00 | |
IY DECREASES Total Tangible Fixed Assets | | 12 476.00 | 316 248.00 | |
KD ACQUISITIONS Total including other intangible assets | 28 265.00 | | | 28 265.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 325 943.00 | | 2 782.00 | 325 943.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 101 101.00 | | | 101 101.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 332 294.00 | 12 787.00 | 12 476.00 | 332 294.00 |
PE DEPRECIATION Total including other intangible assets | 27 886.00 | 379.00 | | 27 886.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 304 408.00 | 12 408.00 | 12 476.00 | 304 408.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | | 25 000.00 | | |
6T Receivables | 16 573.00 | 155 203.00 | | 16 573.00 |
6X Other provisions for depreciation | | 16 711.00 | | |
7B Total provisions for depreciation | 16 573.00 | 171 914.00 | | 16 573.00 |
7C Grand total | 16 573.00 | 196 914.00 | | 16 573.00 |
UE of which provisions and reversals: - Operating | | 155 203.00 | | |
UG - Financial | | 16 711.00 | | |
UJ - Exceptional | | 25 000.00 | | |
| |
| 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 | 653 572.00 | 653 572.00 | | 653 572.00 |
8C Staff and Related Accounts | 174 717.00 | 174 717.00 | | 174 717.00 |
8D Social Security and Other Social Organizations | 90 438.00 | 90 438.00 | | 90 438.00 |
8E Income Taxes | 45 125.00 | 45 125.00 | | 45 125.00 |
8K Other liabilities (including liabilities related to repo transactions) | 85 979.00 | 85 979.00 | | 85 979.00 |
UL Receivables related to investments | 99 500.00 | 99 500.00 | | 99 500.00 |
UT Other financial assets | 830.00 | 830.00 | | 830.00 |
UX Other trade receivables | 1 140 382.00 | 1 140 382.00 | | 1 140 382.00 |
VA Doubtful or disputed receivables | 253 132.00 | 253 132.00 | | 253 132.00 |
VB VAT | 42 680.00 | 42 680.00 | | 42 680.00 |
VI Group and Associates | 701 968.00 | 701 968.00 | | 701 968.00 |
VQ Other Taxes, Duties, and Similar Debts | 18 079.00 | 18 079.00 | | 18 079.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 380.00 | 4 380.00 | | 4 380.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 540 905.00 | 1 540 905.00 | | 1 540 905.00 |
VW VAT | 32 536.00 | 32 536.00 | | 32 536.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 802 414.00 | 1 802 414.00 | | 1 802 414.00 |
