| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 463 039.00 | 408 074.00 | 54 965.00 | 463 039.00 |
AH Goodwill | 74 000.00 | | 74 000.00 | 74 000.00 |
AP Buildings | 963 034.00 | 592 182.00 | 370 852.00 | 963 034.00 |
AR Technical installations, industrial equipment and tools | 1 693 986.00 | 894 746.00 | 799 240.00 | 1 693 986.00 |
AT Other tangible assets | 323 940.00 | 188 611.00 | 135 328.00 | 323 940.00 |
AX Advances and down payments | 2 826.00 | | 2 826.00 | 2 826.00 |
BH Other financial assets | 143 261.00 | | 143 261.00 | 143 261.00 |
BJ TOTAL (I) | 3 664 085.00 | 2 083 613.00 | 1 580 472.00 | 3 664 085.00 |
BX Customers and related accounts | 433 791.00 | | 433 791.00 | 433 791.00 |
BZ Other receivables | 14 479.00 | | 14 479.00 | 14 479.00 |
CF Cash and cash equivalents | 5 631 653.00 | | 5 631 653.00 | 5 631 653.00 |
CH Prepaid expenses | 30 313.00 | | 30 313.00 | 30 313.00 |
CJ TOTAL (II) | 6 110 236.00 | | 6 110 236.00 | 6 110 236.00 |
CO Grand total (0 to V) | 9 774 321.00 | 2 083 613.00 | 7 690 708.00 | 9 774 321.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DB Share, merger, contribution premiums, etc. | 230 520.00 | 230 520.00 | | 230 520.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DG Other reserves | 3 819 042.00 | 2 739 455.00 | | 3 819 042.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 505 370.00 | 2 079 587.00 | | 2 505 370.00 |
DL TOTAL (I) | 6 774 932.00 | 5 269 562.00 | | 6 774 932.00 |
DQ Provisions for Expenses | 21 057.00 | 17 408.00 | | 21 057.00 |
DR TOTAL (IV) | 21 057.00 | 17 408.00 | | 21 057.00 |
DU Loans and Debts from Credit Institutions (3) | 1 003.00 | 12 768.00 | | 1 003.00 |
DV Miscellaneous Loans and Financial Debts (4) | 153 299.00 | 171 667.00 | | 153 299.00 |
DX Trade payables and related accounts | 283 639.00 | 331 228.00 | | 283 639.00 |
DY Tax and social security liabilities | 456 367.00 | 411 620.00 | | 456 367.00 |
EA Other liabilities | 412.00 | 857.00 | | 412.00 |
EC TOTAL (IV) | 894 719.00 | 928 140.00 | | 894 719.00 |
EE Grand total (I to V) | 7 690 708.00 | 6 215 110.00 | | 7 690 708.00 |
EG Accrued income and payables due within one year | 894 719.00 | 928 140.00 | | 894 719.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 003.00 | 954.00 | | 1 003.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 7 863 639.00 | |
FJ Net sales | | | 7 863 639.00 | |
FQ Other income | | | 23 896.00 | |
FR Total operating income (I) | | | 7 887 535.00 | |
FU Purchases of raw materials and other supplies | | | 108 298.00 | |
FW Other purchases and external expenses | | | 2 291 608.00 | |
FX Taxes, duties, and similar payments | | | 125 119.00 | |
FY Salaries and Wages | | | 824 446.00 | |
FZ Social Security Contributions | | | 445 819.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 383 294.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 4 178 590.00 | |
GG - OPERATING RESULT (I - II) | | | 3 708 944.00 | |
GP Total financial income (V) | | | 14 306.00 | |
GU Total financial expenses (VI) | | | 58.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 14 248.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 723 193.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 9 500.00 | 2 639.00 | | 9 500.00 |
HH Total exceptional expenses (VIII) | 10 949.00 | 1 018.00 | | 10 949.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 449.00 | 1 622.00 | | -1 449.00 |
HK Income tax | 1 216 374.00 | 1 031 590.00 | | 1 216 374.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 911 341.00 | 7 060 832.00 | | 7 911 341.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 405 971.00 | 4 981 245.00 | | 5 405 971.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 505 370.00 | 2 079 587.00 | | 2 505 370.00 |
| |
| 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 | 3 502 560.00 | | 224 518.00 | 3 502 560.00 |
I3 DECREASES Total Financial Fixed Assets | | | 143 261.00 | |
I4 DECREASES Grand Total | | 62 992.00 | 3 664 085.00 | |
IO DECREASES Total including other intangible assets | | | 537 039.00 | |
IY DECREASES Total Tangible Fixed Assets | | 62 992.00 | 2 983 786.00 | |
KD ACQUISITIONS Total including other intangible assets | 537 039.00 | | | 537 039.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 825 584.00 | | 221 194.00 | 2 825 584.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 139 937.00 | | 3 324.00 | 139 937.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 743 003.00 | 362 237.00 | 21 626.00 | 1 743 003.00 |
PE DEPRECIATION Total including other intangible assets | 357 596.00 | 50 478.00 | | 357 596.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 385 407.00 | 311 759.00 | 21 626.00 | 1 385 407.00 |
| |
| 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 | 17 408.00 | 21 057.00 | 17 408.00 | 17 408.00 |
7C Grand total | 17 408.00 | 21 057.00 | 17 408.00 | 17 408.00 |
UE of which provisions and reversals: - Operating | | 21 057.00 | 17 408.00 | |
| |
| 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 | 283 639.00 | 283 639.00 | | 283 639.00 |
8D Social Security and Other Social Organizations | 456 367.00 | 456 367.00 | | 456 367.00 |
8K Other liabilities (including liabilities related to repo transactions) | 153 711.00 | 153 711.00 | | 153 711.00 |
UT Other financial assets | 143 261.00 | | 143 261.00 | 143 261.00 |
UX Other trade receivables | 433 791.00 | 433 791.00 | | 433 791.00 |
VG Loans with a maturity of up to one year at origin | 1 003.00 | 1 003.00 | | 1 003.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 14 479.00 | 14 479.00 | | 14 479.00 |
VS Prepaid expenses | 30 313.00 | 30 313.00 | | 30 313.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 621 844.00 | 478 583.00 | 143 261.00 | 621 844.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 894 719.00 | 894 719.00 | | 894 719.00 |
