| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 067 143.00 | | 1 067 143.00 | 1 067 143.00 |
AJ Other Intangible Assets | 5 800.00 | 5 800.00 | | 5 800.00 |
AP Buildings | 90 300.00 | 90 300.00 | | 90 300.00 |
AR Technical installations, industrial equipment and tools | 404 983.00 | 211 925.00 | 193 058.00 | 404 983.00 |
AT Other tangible assets | 494 031.00 | 276 800.00 | 217 231.00 | 494 031.00 |
BF Loans | 7 318.00 | | 7 318.00 | 7 318.00 |
BH Other financial assets | 1 012.00 | | 1 012.00 | 1 012.00 |
BJ TOTAL (I) | 2 070 602.00 | 584 825.00 | 1 485 777.00 | 2 070 602.00 |
BL Raw materials, supplies | 32 738.00 | | 32 738.00 | 32 738.00 |
BV Advances and down payments on orders | 10 632.00 | | 10 632.00 | 10 632.00 |
BX Customers and related accounts | 8 182.00 | | 8 182.00 | 8 182.00 |
BZ Other receivables | 223 417.00 | | 223 417.00 | 223 417.00 |
CF Cash and cash equivalents | 227 076.00 | | 227 076.00 | 227 076.00 |
CH Prepaid expenses | 1 948.00 | | 1 948.00 | 1 948.00 |
CJ TOTAL (II) | 503 992.00 | | 503 992.00 | 503 992.00 |
CO Grand total (0 to V) | 2 574 594.00 | 584 825.00 | 1 989 769.00 | 2 574 594.00 |
CU Other investments | 15.00 | | 15.00 | 15.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 210 000.00 | 210 000.00 | | 210 000.00 |
DD Legal reserve (1) | 21 000.00 | 21 000.00 | | 21 000.00 |
DE Statutory or contractual reserves | 1 001 963.00 | 873 092.00 | | 1 001 963.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 137 984.00 | 128 871.00 | | 137 984.00 |
DL TOTAL (I) | 1 370 947.00 | 1 232 963.00 | | 1 370 947.00 |
DQ Provisions for Expenses | 7 351.00 | 14 581.00 | | 7 351.00 |
DR TOTAL (IV) | 7 351.00 | 14 581.00 | | 7 351.00 |
DU Loans and Debts from Credit Institutions (3) | 224 746.00 | 318 890.00 | | 224 746.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 23 728.00 | | |
DX Trade payables and related accounts | 156 449.00 | 226 776.00 | | 156 449.00 |
DY Tax and social security liabilities | 202 377.00 | 212 941.00 | | 202 377.00 |
EA Other liabilities | 27 898.00 | 28 302.00 | | 27 898.00 |
EC TOTAL (IV) | 611 470.00 | 810 637.00 | | 611 470.00 |
EE Grand total (I to V) | 1 989 769.00 | 2 058 182.00 | | 1 989 769.00 |
EG Accrued income and payables due within one year | 461 763.00 | 587 735.00 | | 461 763.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 980 502.00 | | 1 980 502.00 | 1 980 502.00 |
FJ Net sales | 1 980 502.00 | | 1 980 502.00 | 1 980 502.00 |
FO Operating subsidies | | | 1 719.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 230.00 | |
FQ Other income | | | 320.00 | |
FR Total operating income (I) | | | 1 989 771.00 | |
FU Purchases of raw materials and other supplies | | | 487 995.00 | |
FV Inventory change (raw materials and supplies) | | | -2 008.00 | |
FW Other purchases and external expenses | | | 317 464.00 | |
FX Taxes, duties, and similar payments | | | 22 905.00 | |
FY Salaries and Wages | | | 660 110.00 | |
FZ Social Security Contributions | | | 211 701.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 65 077.00 | |
GE Other Expenses | | | 36 304.00 | |
GF Total Operating Expenses (II) | | | 1 799 547.00 | |
GG - OPERATING RESULT (I - II) | | | 190 224.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 4 118.00 | |
GU Total financial expenses (VI) | | | 4 118.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 118.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 186 106.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 272.00 | | |
HD Total exceptional income (VII) | | 1 272.00 | | |
HE Exceptional expenses on management operations | 4 055.00 | | | 4 055.00 |
HF Exceptional expenses on capital transactions | | 6 800.00 | | |
HH Total exceptional expenses (VIII) | 4 055.00 | 6 800.00 | | 4 055.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 055.00 | -5 528.00 | | -4 055.00 |
HK Income tax | 44 067.00 | 34 633.00 | | 44 067.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 989 771.00 | 1 937 463.00 | | 1 989 771.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 851 787.00 | 1 808 592.00 | | 1 851 787.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 137 984.00 | 128 871.00 | | 137 984.00 |
| |
| 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 | 2 044 647.00 | | 31 672.00 | 2 044 647.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 345.00 | |
I4 DECREASES Grand Total | | 5 717.00 | 2 070 602.00 | |
IO DECREASES Total including other intangible assets | | | 1 072 943.00 | |
IY DECREASES Total Tangible Fixed Assets | | 5 717.00 | 989 313.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 072 943.00 | | | 1 072 943.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 963 359.00 | | 31 672.00 | 963 359.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 345.00 | | | 8 345.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 525 465.00 | 65 077.00 | 5 717.00 | 525 465.00 |
PE DEPRECIATION Total including other intangible assets | 5 800.00 | | | 5 800.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 519 665.00 | 65 077.00 | 5 717.00 | 519 665.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 14 581.00 | | 7 230.00 | 14 581.00 |
7C Grand total | 14 581.00 | | 7 230.00 | 14 581.00 |
UE of which provisions and reversals: - Operating | | | 7 230.00 | |
| |
| 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 | 156 449.00 | 156 449.00 | | 156 449.00 |
8D Social Security and Other Social Organizations | 202 377.00 | 202 377.00 | | 202 377.00 |
8K Other liabilities (including liabilities related to repo transactions) | 27 898.00 | 27 898.00 | | 27 898.00 |
UP Loans | 7 318.00 | | 7 318.00 | 7 318.00 |
UT Other financial assets | 1 012.00 | | 1 012.00 | 1 012.00 |
UX Other trade receivables | 8 182.00 | 8 182.00 | | 8 182.00 |
VG Loans with a maturity of up to one year at origin | 1 843.00 | 1 843.00 | | 1 843.00 |
VH Loans with a maturity of more than one year at origin | 222 902.00 | 73 195.00 | 149 707.00 | 222 902.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 223 417.00 | 223 417.00 | | 223 417.00 |
VS Prepaid expenses | 1 948.00 | 1 948.00 | | 1 948.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 241 877.00 | 233 547.00 | 8 330.00 | 241 877.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 611 470.00 | 461 763.00 | 149 707.00 | 611 470.00 |
