| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 117 386.00 | | 117 386.00 | 117 386.00 |
AN Land | 17 186.00 | 2 374.00 | 14 812.00 | 17 186.00 |
AR Technical installations, industrial equipment and tools | 189 346.00 | 189 346.00 | | 189 346.00 |
AT Other tangible assets | 26 296.00 | 21 267.00 | 5 029.00 | 26 296.00 |
BJ TOTAL (I) | 350 214.00 | 212 987.00 | 137 227.00 | 350 214.00 |
BL Raw materials, supplies | 113 400.00 | | 113 400.00 | 113 400.00 |
BR Intermediate and finished products | 172 564.00 | | 172 564.00 | 172 564.00 |
BX Customers and related accounts | 151 341.00 | 2 260.00 | 149 081.00 | 151 341.00 |
BZ Other receivables | 49 796.00 | | 49 796.00 | 49 796.00 |
CF Cash and cash equivalents | 720.00 | | 720.00 | 720.00 |
CJ TOTAL (II) | 487 822.00 | 2 260.00 | 485 561.00 | 487 822.00 |
CO Grand total (0 to V) | 838 035.00 | 215 247.00 | 622 788.00 | 838 035.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300.00 | 300.00 | | 300.00 |
DF Regulated reserves (1) | 5.00 | 5.00 | | 5.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 46 892.00 | 61 683.00 | | 46 892.00 |
DL TOTAL (I) | 47 197.00 | 61 987.00 | | 47 197.00 |
DQ Provisions for Expenses | 291 389.00 | 289 652.00 | | 291 389.00 |
DR TOTAL (IV) | 291 389.00 | 289 652.00 | | 291 389.00 |
DU Loans and Debts from Credit Institutions (3) | 64.00 | 39.00 | | 64.00 |
DV Miscellaneous Loans and Financial Debts (4) | 74 491.00 | 57 702.00 | | 74 491.00 |
DX Trade payables and related accounts | 200 806.00 | 147 610.00 | | 200 806.00 |
DY Tax and social security liabilities | 1 501.00 | 2 150.00 | | 1 501.00 |
EA Other liabilities | 7 341.00 | 4 556.00 | | 7 341.00 |
EC TOTAL (IV) | 284 202.00 | 212 058.00 | | 284 202.00 |
EE Grand total (I to V) | 622 788.00 | 563 697.00 | | 622 788.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 78 525.00 | | 78 525.00 | 78 525.00 |
FD Production sold - goods | 596 432.00 | | 596 432.00 | 596 432.00 |
FG Production sold - services | 69 366.00 | | 69 366.00 | 69 366.00 |
FJ Net sales | 744 323.00 | | 744 323.00 | 744 323.00 |
FM Inventory production | | | 50 499.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 302.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 799 125.00 | |
FS Purchases of goods (including customs duties) | | | 45 328.00 | |
FT Inventory change (goods) | | | -652.00 | |
FU Purchases of raw materials and other supplies | | | 15 178.00 | |
FV Inventory change (raw materials and supplies) | | | -13 866.00 | |
FW Other purchases and external expenses | | | 682 619.00 | |
FX Taxes, duties, and similar payments | | | 15 044.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 565.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 1 738.00 | |
GE Other Expenses | | | 4 143.00 | |
GF Total Operating Expenses (II) | | | 752 097.00 | |
GG - OPERATING RESULT (I - II) | | | 47 028.00 | |
GR Interest and similar expenses | | | 136.00 | |
GU Total financial expenses (VI) | | | 136.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -136.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 46 892.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 799 125.00 | 707 296.00 | | 799 125.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 752 233.00 | 645 613.00 | | 752 233.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 46 892.00 | 61 683.00 | | 46 892.00 |
| |
| 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 | 350 214.00 | | | 350 214.00 |
I4 DECREASES Grand Total | | | 350 214.00 | |
IO DECREASES Total including other intangible assets | | | 117 386.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 232 828.00 | |
KD ACQUISITIONS Total including other intangible assets | 117 386.00 | | | 117 386.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 232 828.00 | | | 232 828.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 210 422.00 | 2 565.00 | | 210 422.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 210 422.00 | 2 565.00 | | 210 422.00 |
| |
| 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 | 289 652.00 | 1 738.00 | | 289 652.00 |
6T Receivables | 6 562.00 | | 4 302.00 | 6 562.00 |
7B Total provisions for depreciation | 6 562.00 | | 4 302.00 | 6 562.00 |
7C Grand total | 296 213.00 | 1 738.00 | 4 302.00 | 296 213.00 |
UE of which provisions and reversals: - Operating | | 1 738.00 | 4 302.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 74 491.00 | 74 491.00 | | 74 491.00 |
8B Suppliers and Related Accounts | 200 806.00 | 200 806.00 | | 200 806.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 341.00 | 7 341.00 | | 7 341.00 |
UX Other trade receivables | 148 631.00 | 148 631.00 | | 148 631.00 |
VA Doubtful or disputed receivables | 2 711.00 | | 2 711.00 | 2 711.00 |
VB VAT | 43 315.00 | 43 315.00 | | 43 315.00 |
VH Loans with a maturity of more than one year at origin | 64.00 | 64.00 | | 64.00 |
VN Other taxes, similar payments | 81.00 | 81.00 | | 81.00 |
VQ Other Taxes, Duties, and Similar Debts | 260.00 | 260.00 | | 260.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 400.00 | 6 400.00 | | 6 400.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 201 137.00 | 198 426.00 | 2 711.00 | 201 137.00 |
VW VAT | 1 241.00 | 1 241.00 | | 1 241.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 284 202.00 | 284 202.00 | | 284 202.00 |
