| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 108.00 | 106.00 | | 108.00 |
AH Goodwill | 152.00 | | 152.00 | 152.00 |
AR Technical installations, industrial equipment and tools | 4 372 509.00 | 3 690 787.00 | 681 721.00 | 4 372 509.00 |
AT Other tangible assets | 384 236.00 | 358 725.00 | 25 511.00 | 384 236.00 |
AX Advances and down payments | | | | |
BJ TOTAL (I) | 4 757 006.00 | 4 049 621.00 | 707 385.00 | 4 757 006.00 |
BL Raw materials, supplies | 173 000.00 | | 173 000.00 | 173 000.00 |
BR Intermediate and finished products | 304 684.00 | | 304 684.00 | 304 684.00 |
BX Customers and related accounts | 247 285.00 | | 247 285.00 | 247 285.00 |
BZ Other receivables | 48 894.00 | | 48 894.00 | 48 894.00 |
CD Marketable securities | 8 540.00 | | 8 540.00 | 8 540.00 |
CF Cash and cash equivalents | 381 176.00 | | 381 176.00 | 381 176.00 |
CH Prepaid expenses | 5 537.00 | | 5 537.00 | 5 537.00 |
CJ TOTAL (II) | 1 169 115.00 | | 1 169 115.00 | 1 169 115.00 |
CO Grand total (0 to V) | 5 926 121.00 | 4 049 621.00 | 1 876 500.00 | 5 926 121.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 184 000.00 | 184 000.00 | | 184 000.00 |
DC Revaluation differences | 45 735.00 | 45 735.00 | | 45 735.00 |
DD Legal reserve (1) | 18 400.00 | 18 400.00 | | 18 400.00 |
DE Statutory or contractual reserves | 654 298.00 | 654 298.00 | | 654 298.00 |
DF Regulated reserves (1) | 24 697.00 | 24 697.00 | | 24 697.00 |
DH Retained earnings | 403 022.00 | 403 063.00 | | 403 022.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 41 099.00 | -41.00 | | 41 099.00 |
DJ Investment subsidies | 153 125.00 | | | 153 125.00 |
DL TOTAL (I) | 1 524 375.00 | 1 330 151.00 | | 1 524 375.00 |
DU Loans and Debts from Credit Institutions (3) | 104 409.00 | 20.00 | | 104 409.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 665.00 | 2 665.00 | | 2 665.00 |
DX Trade payables and related accounts | 169 057.00 | 142 617.00 | | 169 057.00 |
DY Tax and social security liabilities | 43 070.00 | 71 664.00 | | 43 070.00 |
DZ Fixed asset liabilities and related accounts | 32 924.00 | | | 32 924.00 |
EC TOTAL (IV) | 352 125.00 | 216 967.00 | | 352 125.00 |
EE Grand total (I to V) | 1 876 500.00 | 1 547 118.00 | | 1 876 500.00 |
EG Accrued income and payables due within one year | 277 182.00 | 214 302.00 | | 277 182.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 408 255.00 | 13 778.00 | 1 422 032.00 | 1 408 255.00 |
FG Production sold - services | 9 389.00 | | 9 389.00 | 9 389.00 |
FJ Net sales | 1 417 644.00 | 13 778.00 | 1 431 421.00 | 1 417 644.00 |
FM Inventory production | | | 41 106.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 1 472 537.00 | |
FU Purchases of raw materials and other supplies | | | 634 365.00 | |
FV Inventory change (raw materials and supplies) | | | -30 541.00 | |
FW Other purchases and external expenses | | | 390 766.00 | |
FX Taxes, duties, and similar payments | | | 49 644.00 | |
FY Salaries and Wages | | | 271 354.00 | |
FZ Social Security Contributions | | | 88 449.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 148 715.00 | |
GE Other Expenses | | | 13.00 | |
GF Total Operating Expenses (II) | | | 1 552 766.00 | |
GG - OPERATING RESULT (I - II) | | | -80 229.00 | |
GL Other interest and similar income | | | 151.00 | |
GP Total financial income (V) | | | 151.00 | |
GR Interest and similar expenses | | | 821.00 | |
GU Total financial expenses (VI) | | | 821.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -670.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -80 899.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 122 033.00 | | | 122 033.00 |
HD Total exceptional income (VII) | 122 033.00 | | | 122 033.00 |
HF Exceptional expenses on capital transactions | 35.00 | | | 35.00 |
HH Total exceptional expenses (VIII) | 35.00 | | | 35.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 121 998.00 | | | 121 998.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 594 721.00 | 1 709 786.00 | | 1 594 721.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 553 622.00 | 1 709 827.00 | | 1 553 622.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 41 099.00 | -41.00 | | 41 099.00 |
| |
| 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 | 4 680 013.00 | | 473 083.00 | 4 680 013.00 |
I4 DECREASES Grand Total | | 396 091.00 | 4 757 006.00 | |
IO DECREASES Total including other intangible assets | | | 261.00 | |
IY DECREASES Total Tangible Fixed Assets | | 396 091.00 | 4 756 745.00 | |
KD ACQUISITIONS Total including other intangible assets | 261.00 | | | 261.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 679 752.00 | | 473 083.00 | 4 679 752.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 274 036.00 | 148 715.00 | 373 131.00 | 4 274 036.00 |
PE DEPRECIATION Total including other intangible assets | 108.00 | | | 108.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 273 927.00 | 148 715.00 | 373 131.00 | 4 273 927.00 |
| |
| 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 | 169 057.00 | 169 057.00 | | 169 057.00 |
8C Staff and Related Accounts | 11 202.00 | 11 202.00 | | 11 202.00 |
8D Social Security and Other Social Organizations | 21 848.00 | 21 848.00 | | 21 848.00 |
8J Fixed Asset Liabilities and Related Accounts | 32 924.00 | 32 924.00 | | 32 924.00 |
UX Other trade receivables | 247 285.00 | 247 285.00 | | 247 285.00 |
VB VAT | 32 775.00 | 32 775.00 | | 32 775.00 |
VG Loans with a maturity of up to one year at origin | 20.00 | 20.00 | | 20.00 |
VH Loans with a maturity of more than one year at origin | 104 389.00 | 29 446.00 | 74 943.00 | 104 389.00 |
VI Group and Associates | 2 665.00 | 2 665.00 | | 2 665.00 |
VJ Loans taken out during the year | 104 389.00 | | | 104 389.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 826.00 | 6 826.00 | | 6 826.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 16 119.00 | 16 119.00 | | 16 119.00 |
VS Prepaid expenses | 5 537.00 | 5 537.00 | | 5 537.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 301 716.00 | 301 716.00 | | 301 716.00 |
VW VAT | 3 194.00 | 3 194.00 | | 3 194.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 352 125.00 | 277 182.00 | 74 943.00 | 352 125.00 |
