| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 960.00 | 6 960.00 | | 6 960.00 |
AH Goodwill | 60 759.00 | | 60 759.00 | 60 759.00 |
AP Buildings | 67 192.00 | 67 192.00 | | 67 192.00 |
AR Technical installations, industrial equipment and tools | 1 919.00 | 1 919.00 | | 1 919.00 |
AT Other tangible assets | 189 856.00 | 92 137.00 | 97 719.00 | 189 856.00 |
BD Other fixed assets | 6 869.00 | | 6 869.00 | 6 869.00 |
BH Other financial assets | 160.00 | | 160.00 | 160.00 |
BJ TOTAL (I) | 334 714.00 | 168 208.00 | 166 506.00 | 334 714.00 |
BT Goods | 152 005.00 | | 152 005.00 | 152 005.00 |
BV Advances and down payments on orders | 20 620.00 | | 20 620.00 | 20 620.00 |
BX Customers and related accounts | 55 544.00 | | 55 544.00 | 55 544.00 |
BZ Other receivables | 174 523.00 | | 174 523.00 | 174 523.00 |
CF Cash and cash equivalents | 301 110.00 | | 301 110.00 | 301 110.00 |
CH Prepaid expenses | 3 974.00 | | 3 974.00 | 3 974.00 |
CJ TOTAL (II) | 707 776.00 | | 707 776.00 | 707 776.00 |
CO Grand total (0 to V) | 1 042 489.00 | 168 208.00 | 874 281.00 | 1 042 489.00 |
CP Shares due in less than one year | 160.00 | | | 160.00 |
CU Other investments | 999.00 | | 999.00 | 999.00 |
| |
| 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 |
DE Statutory or contractual reserves | 64 947.00 | 64 947.00 | | 64 947.00 |
DF Regulated reserves (1) | 22 227.00 | 22 227.00 | | 22 227.00 |
DG Other reserves | 456 993.00 | 402 997.00 | | 456 993.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 78 710.00 | 53 996.00 | | 78 710.00 |
DL TOTAL (I) | 631 262.00 | 552 551.00 | | 631 262.00 |
DP Provisions for Risks | | 45 209.00 | | |
DR TOTAL (IV) | | 45 209.00 | | |
DU Loans and Debts from Credit Institutions (3) | 43 027.00 | 56 602.00 | | 43 027.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 957.00 | 17 957.00 | | 17 957.00 |
DX Trade payables and related accounts | 147 042.00 | 148 318.00 | | 147 042.00 |
DY Tax and social security liabilities | 34 994.00 | 24 316.00 | | 34 994.00 |
EC TOTAL (IV) | 243 020.00 | 247 193.00 | | 243 020.00 |
EE Grand total (I to V) | 874 281.00 | 844 953.00 | | 874 281.00 |
EF Of which regulated reserve for long-term capital gains | 22 227.00 | 22 227.00 | | 22 227.00 |
EG Accrued income and payables due within one year | 213 752.00 | 204 166.00 | | 213 752.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 069 709.00 | | 2 069 709.00 | 2 069 709.00 |
FG Production sold - services | 63 284.00 | | 63 284.00 | 63 284.00 |
FJ Net sales | 2 132 993.00 | | 2 132 993.00 | 2 132 993.00 |
FO Operating subsidies | | | 14 891.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 010.00 | |
FQ Other income | | | 789.00 | |
FR Total operating income (I) | | | 2 152 683.00 | |
FS Purchases of goods (including customs duties) | | | 1 478 162.00 | |
FT Inventory change (goods) | | | -308.00 | |
FU Purchases of raw materials and other supplies | | | 627.00 | |
FW Other purchases and external expenses | | | 237 489.00 | |
FX Taxes, duties, and similar payments | | | 5 622.00 | |
FY Salaries and Wages | | | 303 404.00 | |
FZ Social Security Contributions | | | 30 294.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 21 922.00 | |
GE Other Expenses | | | 438.00 | |
GF Total Operating Expenses (II) | | | 2 077 651.00 | |
GG - OPERATING RESULT (I - II) | | | 75 032.00 | |
GL Other interest and similar income | | | 1 828.00 | |
GP Total financial income (V) | | | 1 828.00 | |
GR Interest and similar expenses | | | 680.00 | |
GU Total financial expenses (VI) | | | 680.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 148.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 76 180.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 010.00 | 1 758.00 | | 4 010.00 |
A2 TOTAL ASSETS | | 53 247.00 | | |
HB Exceptional income from capital transactions | 198.00 | 2.00 | | 198.00 |
HC Reversals of provisions and transfers of expenses | 45 209.00 | | | 45 209.00 |
HD Total exceptional income (VII) | 45 408.00 | 2.00 | | 45 408.00 |
HF Exceptional expenses on capital transactions | 19 000.00 | 71.00 | | 19 000.00 |
HH Total exceptional expenses (VIII) | 19 000.00 | 71.00 | | 19 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 26 408.00 | -69.00 | | 26 408.00 |
HK Income tax | 23 877.00 | 11 609.00 | | 23 877.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 199 919.00 | 2 079 370.00 | | 2 199 919.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 121 208.00 | 2 025 374.00 | | 2 121 208.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 78 710.00 | 53 996.00 | | 78 710.00 |
