| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 801.00 | 801.00 | | 801.00 |
AN Land | 102 180.00 | | 102 180.00 | 102 180.00 |
AP Buildings | 1 056 455.00 | 279 189.00 | 777 266.00 | 1 056 455.00 |
AR Technical installations, industrial equipment and tools | 291 494.00 | 208 908.00 | 82 586.00 | 291 494.00 |
AT Other tangible assets | 4 270.00 | 4 124.00 | 146.00 | 4 270.00 |
BB Receivables related to investments | 1.00 | | 1.00 | 1.00 |
BD Other fixed assets | 375.00 | | 375.00 | 375.00 |
BH Other financial assets | 151.00 | | 151.00 | 151.00 |
BJ TOTAL (I) | 1 457 109.00 | 493 022.00 | 964 087.00 | 1 457 109.00 |
BR Intermediate and finished products | 5 724.00 | | 5 724.00 | 5 724.00 |
BV Advances and down payments on orders | 380.00 | | 380.00 | 380.00 |
BX Customers and related accounts | 624 112.00 | | 624 112.00 | 624 112.00 |
BZ Other receivables | 86 606.00 | | 86 606.00 | 86 606.00 |
CB Subscribed and called capital, not paid | 6 565.00 | | 6 565.00 | 6 565.00 |
CF Cash and cash equivalents | 153.00 | | 153.00 | 153.00 |
CH Prepaid expenses | 34 921.00 | | 34 921.00 | 34 921.00 |
CJ TOTAL (II) | 758 461.00 | | 758 461.00 | 758 461.00 |
CO Grand total (0 to V) | 2 215 570.00 | 493 022.00 | 1 722 548.00 | 2 215 570.00 |
CP Shares due in less than one year | 152.00 | | | 152.00 |
CU Other investments | 1 382.00 | | 1 382.00 | 1 382.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 14 054.00 | 12 876.00 | | 14 054.00 |
DD Legal reserve (1) | 12 533.00 | 12 533.00 | | 12 533.00 |
DF Regulated reserves (1) | 41 464.00 | 40 262.00 | | 41 464.00 |
DG Other reserves | 331 631.00 | 331 631.00 | | 331 631.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 41 158.00 | 1 202.00 | | 41 158.00 |
DL TOTAL (I) | 440 839.00 | 398 504.00 | | 440 839.00 |
DU Loans and Debts from Credit Institutions (3) | 627 369.00 | 664 560.00 | | 627 369.00 |
DV Miscellaneous Loans and Financial Debts (4) | 462.00 | 423.00 | | 462.00 |
DW Advances and down payments received on current orders | 36 125.00 | 37 251.00 | | 36 125.00 |
DX Trade payables and related accounts | 30 165.00 | 24 072.00 | | 30 165.00 |
DY Tax and social security liabilities | 55 065.00 | 7 352.00 | | 55 065.00 |
EA Other liabilities | 486 689.00 | 158 425.00 | | 486 689.00 |
EB Prepaid income (2) | 45 833.00 | 4 167.00 | | 45 833.00 |
EC TOTAL (IV) | 1 281 709.00 | 896 250.00 | | 1 281 709.00 |
EE Grand total (I to V) | 1 722 548.00 | 1 294 754.00 | | 1 722 548.00 |
EG Accrued income and payables due within one year | 759 284.00 | 298 617.00 | | 759 284.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 26 001.00 | 64.00 | | 26 001.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 053 528.00 | | 1 053 528.00 | 1 053 528.00 |
FG Production sold - services | 174 367.00 | | 174 367.00 | 174 367.00 |
FJ Net sales | 1 227 894.00 | | 1 227 894.00 | 1 227 894.00 |
FM Inventory production | | | -3 032.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 933.00 | |
FQ Other income | | | 2 428.00 | |
FR Total operating income (I) | | | 1 228 224.00 | |
FU Purchases of raw materials and other supplies | | | 988 110.00 | |
FV Inventory change (raw materials and supplies) | | | | |
FW Other purchases and external expenses | | | 87 634.00 | |
FX Taxes, duties, and similar payments | | | 391.00 | |
FY Salaries and Wages | | | 23 296.00 | |
FZ Social Security Contributions | | | 5 904.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 54 053.00 | |
GE Other Expenses | | | 9 809.00 | |
GF Total Operating Expenses (II) | | | 1 169 198.00 | |
GG - OPERATING RESULT (I - II) | | | 59 026.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 14.00 | |
GL Other interest and similar income | | | 89.00 | |
GP Total financial income (V) | | | 102.00 | |
GR Interest and similar expenses | | | 17 858.00 | |
GU Total financial expenses (VI) | | | 17 858.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -17 755.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 41 270.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 933.00 | 2 057.00 | | 933.00 |
HE Exceptional expenses on management operations | 113.00 | 81.00 | | 113.00 |
HH Total exceptional expenses (VIII) | 113.00 | 81.00 | | 113.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -113.00 | -81.00 | | -113.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 228 326.00 | 462 524.00 | | 1 228 326.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 187 168.00 | 461 322.00 | | 1 187 168.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 41 158.00 | 1 202.00 | | 41 158.00 |
| |
| 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 | 1 457 087.00 | | 22.00 | 1 457 087.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 909.00 | |
I4 DECREASES Grand Total | | | 1 457 109.00 | |
IO DECREASES Total including other intangible assets | | | 801.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 454 399.00 | |
KD ACQUISITIONS Total including other intangible assets | 801.00 | | | 801.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 454 399.00 | | | 1 454 399.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 887.00 | | 22.00 | 1 887.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 438 970.00 | 54 053.00 | | 438 970.00 |
PE DEPRECIATION Total including other intangible assets | 801.00 | | | 801.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 438 169.00 | 54 053.00 | | 438 169.00 |
| |
| 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 | 30 165.00 | 30 165.00 | | 30 165.00 |
8D Social Security and Other Social Organizations | 4 378.00 | 4 378.00 | | 4 378.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 662.00 | 3 662.00 | | 3 662.00 |
8L Deferred income | 45 833.00 | 45 833.00 | | 45 833.00 |
UL Receivables related to investments | 1.00 | 1.00 | | 1.00 |
UT Other financial assets | 151.00 | 151.00 | | 151.00 |
UX Other trade receivables | 624 112.00 | 624 112.00 | | 624 112.00 |
VB VAT | 26 113.00 | 26 113.00 | | 26 113.00 |
VC Group and associates | 66 472.00 | 66 472.00 | | 66 472.00 |
VG Loans with a maturity of up to one year at origin | 29 737.00 | 29 737.00 | | 29 737.00 |
VH Loans with a maturity of more than one year at origin | 597 633.00 | 75 209.00 | 257 035.00 | 597 633.00 |
VI Group and Associates | 483 489.00 | 483 489.00 | | 483 489.00 |
VJ Loans taken out during the year | 60 000.00 | | | 60 000.00 |
VK Loans repaid during the year | 125 036.00 | | | 125 036.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 000.00 | 3 000.00 | | 3 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 587.00 | 587.00 | | 587.00 |
VS Prepaid expenses | 34 921.00 | 34 921.00 | | 34 921.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 752 356.00 | 752 356.00 | | 752 356.00 |
VW VAT | 47 687.00 | 47 687.00 | | 47 687.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 245 584.00 | 723 160.00 | 257 035.00 | 1 245 584.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 391.00 | 1 126.00 | | 391.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 14 694.00 | 12 153.00 | | 14 694.00 |
ST Other accounts | 48 292.00 | 42 364.00 | | 48 292.00 |
XQ Rental, rental and co-ownership charges | 3 198.00 | 1 575.00 | | 3 198.00 |
YT Subcontracting | 21 449.00 | 17 551.00 | | 21 449.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 391.00 | 1 126.00 | | 391.00 |
YY Amount of VAT collected | 109 168.00 | 66 022.00 | | 109 168.00 |
YZ Total deductible VAT on goods and services | 51 975.00 | 52 668.00 | | 51 975.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 87 634.00 | 73 643.00 | | 87 634.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
