| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 327.00 | 5 327.00 | | 5 327.00 |
AH Goodwill | 60 980.00 | | 60 980.00 | 60 980.00 |
AP Buildings | 10 648.00 | 1 987.00 | 8 661.00 | 10 648.00 |
AR Technical installations, industrial equipment and tools | 14 759.00 | 14 209.00 | 551.00 | 14 759.00 |
AT Other tangible assets | 79 035.00 | 55 877.00 | 23 158.00 | 79 035.00 |
BD Other fixed assets | 48.00 | | 48.00 | 48.00 |
BH Other financial assets | 2 406.00 | | 2 406.00 | 2 406.00 |
BJ TOTAL (I) | 176 449.00 | 77 400.00 | 99 049.00 | 176 449.00 |
BL Raw materials, supplies | 73 527.00 | | 73 527.00 | 73 527.00 |
BR Intermediate and finished products | 52 186.00 | | 52 186.00 | 52 186.00 |
BX Customers and related accounts | 345 836.00 | 32 546.00 | 313 290.00 | 345 836.00 |
BZ Other receivables | 69 159.00 | | 69 159.00 | 69 159.00 |
CH Prepaid expenses | 5 184.00 | | 5 184.00 | 5 184.00 |
CJ TOTAL (II) | 545 891.00 | 32 546.00 | 513 346.00 | 545 891.00 |
CO Grand total (0 to V) | 722 340.00 | 109 945.00 | 612 395.00 | 722 340.00 |
CP Shares due in less than one year | 2 406.00 | | | 2 406.00 |
CS Evaluated investments - equity method | 3 246.00 | | 3 246.00 | 3 246.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 490.00 | 30 490.00 | | 30 490.00 |
DD Legal reserve (1) | 3 049.00 | 3 049.00 | | 3 049.00 |
DG Other reserves | 156 244.00 | 156 244.00 | | 156 244.00 |
DH Retained earnings | 85 062.00 | 83 345.00 | | 85 062.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 126.00 | 1 717.00 | | 3 126.00 |
DL TOTAL (I) | 277 971.00 | 274 845.00 | | 277 971.00 |
DU Loans and Debts from Credit Institutions (3) | 92 714.00 | 78 689.00 | | 92 714.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 792.00 | 10 478.00 | | 1 792.00 |
DX Trade payables and related accounts | 107 356.00 | 144 675.00 | | 107 356.00 |
DY Tax and social security liabilities | 132 561.00 | 91 319.00 | | 132 561.00 |
EA Other liabilities | | 21 857.00 | | |
EC TOTAL (IV) | 334 423.00 | 347 018.00 | | 334 423.00 |
EE Grand total (I to V) | 612 395.00 | 621 863.00 | | 612 395.00 |
EG Accrued income and payables due within one year | 313 357.00 | 316 976.00 | | 313 357.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 59 518.00 | 36 650.00 | | 59 518.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 754 590.00 | | 754 590.00 | 754 590.00 |
FJ Net sales | 754 590.00 | | 754 590.00 | 754 590.00 |
FM Inventory production | | | -26 501.00 | |
FO Operating subsidies | | | 2 500.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 13 344.00 | |
FQ Other income | | | 15.00 | |
FR Total operating income (I) | | | 743 949.00 | |
FU Purchases of raw materials and other supplies | | | 281 340.00 | |
FV Inventory change (raw materials and supplies) | | | -1 999.00 | |
FW Other purchases and external expenses | | | 191 078.00 | |
FX Taxes, duties, and similar payments | | | 8 597.00 | |
FY Salaries and Wages | | | 185 812.00 | |
FZ Social Security Contributions | | | 53 925.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 415.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 4 610.00 | |
GE Other Expenses | | | 2 854.00 | |
GF Total Operating Expenses (II) | | | 735 633.00 | |
GG - OPERATING RESULT (I - II) | | | 8 316.00 | |
GL Other interest and similar income | | | 137.00 | |
GP Total financial income (V) | | | 137.00 | |
GR Interest and similar expenses | | | 3 190.00 | |
GU Total financial expenses (VI) | | | 3 190.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 053.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 263.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 10 493.00 | 870.00 | | 10 493.00 |
A2 TOTAL ASSETS | 12 150.00 | 14 940.00 | | 12 150.00 |
HA Exceptional income from management transactions | 3 128.00 | 371.00 | | 3 128.00 |
HB Exceptional income from capital transactions | 8.00 | 12 667.00 | | 8.00 |
HD Total exceptional income (VII) | 3 136.00 | 13 038.00 | | 3 136.00 |
HE Exceptional expenses on management operations | 4 708.00 | 2 230.00 | | 4 708.00 |
HF Exceptional expenses on capital transactions | 8.00 | 12 028.00 | | 8.00 |
HH Total exceptional expenses (VIII) | 4 716.00 | 14 258.00 | | 4 716.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 581.00 | -1 220.00 | | -1 581.00 |
HK Income tax | 556.00 | 149.00 | | 556.00 |
HL TOTAL REVENUE (I + III + V + VII) | 747 221.00 | 829 372.00 | | 747 221.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 744 095.00 | 827 655.00 | | 744 095.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 126.00 | 1 717.00 | | 3 126.00 |
| |
| 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 | 172 935.00 | | 4 703.00 | 172 935.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 1 190.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 1 190.00 | 5 700.00 | |
I4 DECREASES Grand Total | | 1 190.00 | 176 449.00 | |
IO DECREASES Total including other intangible assets | | | 66 307.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 104 442.00 | |
KD ACQUISITIONS Total including other intangible assets | 66 307.00 | | | 66 307.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 104 442.00 | | | 104 442.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 186.00 | | 4 703.00 | 2 186.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 67 985.00 | 9 415.00 | | 67 985.00 |
PE DEPRECIATION Total including other intangible assets | 5 327.00 | | | 5 327.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 62 658.00 | 9 415.00 | | 62 658.00 |
