| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 541 271.00 | 600 000.00 | 941 271.00 | 1 541 271.00 |
AP Buildings | 73 833.00 | 73 833.00 | | 73 833.00 |
AT Other tangible assets | 41 788.00 | 41 788.00 | | 41 788.00 |
BH Other financial assets | 19 538.00 | | 19 538.00 | 19 538.00 |
BJ TOTAL (I) | 1 676 583.00 | 715 621.00 | 960 962.00 | 1 676 583.00 |
BR Intermediate and finished products | 761 879.00 | 405 209.00 | 356 670.00 | 761 879.00 |
BX Customers and related accounts | 289 833.00 | | 289 833.00 | 289 833.00 |
BZ Other receivables | 1 487 152.00 | | 1 487 152.00 | 1 487 152.00 |
CF Cash and cash equivalents | 389 049.00 | | 389 049.00 | 389 049.00 |
CH Prepaid expenses | 7 210.00 | | 7 210.00 | 7 210.00 |
CJ TOTAL (II) | 2 935 124.00 | 405 209.00 | 2 529 914.00 | 2 935 124.00 |
CO Grand total (0 to V) | 4 611 707.00 | 1 120 830.00 | 3 490 876.00 | 4 611 707.00 |
CU Other investments | 153.00 | | 153.00 | 153.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DB Share, merger, contribution premiums, etc. | 22 791.00 | 22 791.00 | | 22 791.00 |
DC Revaluation differences | 278 903.00 | 278 903.00 | | 278 903.00 |
DD Legal reserve (1) | 30 000.00 | 30 000.00 | | 30 000.00 |
DF Regulated reserves (1) | 7 347.00 | 7 347.00 | | 7 347.00 |
DH Retained earnings | -959 434.00 | -1 045 855.00 | | -959 434.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 222 612.00 | 86 421.00 | | 222 612.00 |
DL TOTAL (I) | -97 781.00 | -320 393.00 | | -97 781.00 |
DQ Provisions for Expenses | 42 606.00 | 58 482.00 | | 42 606.00 |
DR TOTAL (IV) | 42 606.00 | 58 482.00 | | 42 606.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 927.00 | 12 115.00 | | 6 927.00 |
DX Trade payables and related accounts | 701 655.00 | 917 393.00 | | 701 655.00 |
DY Tax and social security liabilities | 3 414.00 | 4 254.00 | | 3 414.00 |
EA Other liabilities | 2 829 056.00 | 2 836 548.00 | | 2 829 056.00 |
EB Prepaid income (2) | 5 000.00 | 5 000.00 | | 5 000.00 |
EC TOTAL (IV) | 3 546 052.00 | 3 775 310.00 | | 3 546 052.00 |
EE Grand total (I to V) | 3 490 876.00 | 3 513 399.00 | | 3 490 876.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 379 757.00 | | 1 379 757.00 | 1 379 757.00 |
FG Production sold - services | 73 569.00 | | 73 569.00 | 73 569.00 |
FJ Net sales | 1 453 326.00 | | 1 453 326.00 | 1 453 326.00 |
FM Inventory production | | | -100 758.00 | |
FO Operating subsidies | | | 32 851.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 465 077.00 | |
FQ Other income | | | 139 235.00 | |
FR Total operating income (I) | | | 1 989 732.00 | |
FS Purchases of goods (including customs duties) | | | 158.00 | |
FU Purchases of raw materials and other supplies | | | 48 310.00 | |
FW Other purchases and external expenses | | | 1 357 134.00 | |
FX Taxes, duties, and similar payments | | | 2 160.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 571.00 | |
GB Operating Expenses - Provisions | | | 405 209.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 42 606.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 1 856 154.00 | |
GG - OPERATING RESULT (I - II) | | | 133 577.00 | |
GH Attributed profit or transferred loss (III) | | | 29 910.00 | |
GI Supported loss or transferred profit (IV) | | | 7 327.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 13 330.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GL Other interest and similar income | | | 15.00 | |
GP Total financial income (V) | | | 13 344.00 | |
GR Interest and similar expenses | | | 10.00 | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 13 344.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 169 505.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 55 207.00 | 114 436.00 | | 55 207.00 |
HB Exceptional income from capital transactions | | 1 500.00 | | |
HD Total exceptional income (VII) | 55 207.00 | 115 936.00 | | 55 207.00 |
HE Exceptional expenses on management operations | 2 100.00 | 43 050.00 | | 2 100.00 |
HH Total exceptional expenses (VIII) | 2 100.00 | 43 050.00 | | 2 100.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 53 107.00 | 72 886.00 | | 53 107.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 088 193.00 | 2 321 498.00 | | 2 088 193.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 865 581.00 | 2 235 077.00 | | 1 865 581.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 222 612.00 | 86 421.00 | | 222 612.00 |
| |
| 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 | 1 676 583.00 | | | 1 676 583.00 |
I3 DECREASES Total Financial Fixed Assets | 19 691.00 | | | 19 691.00 |
I4 DECREASES Grand Total | 1 676 583.00 | | | 1 676 583.00 |
IO DECREASES Total including other intangible assets | 1 541 271.00 | | | 1 541 271.00 |
IY DECREASES Total Tangible Fixed Assets | 115 621.00 | | | 115 621.00 |
KD ACQUISITIONS Total including other intangible assets | 1 541 271.00 | | | 1 541 271.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 115 621.00 | | | 115 621.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 19 691.00 | | | 19 691.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 115 050.00 | 571.00 | | 115 050.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 115 050.00 | 571.00 | | 115 050.00 |
| |
| 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 | 58 482.00 | 42 606.00 | 58 482.00 | 58 482.00 |
6A on fixed assets – intangible | 600 000.00 | | | 600 000.00 |
6N Inventories and work in progress | 398 224.00 | 405 209.00 | 398 224.00 | 398 224.00 |
6T Receivables | 1 499.00 | | 1 499.00 | 1 499.00 |
7B Total provisions for depreciation | 999 723.00 | 405 209.00 | 399 722.00 | 999 723.00 |
7C Grand total | 1 058 205.00 | 447 815.00 | 458 204.00 | 1 058 205.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
UE of which provisions and reversals: - Operating | | 447 815.00 | 458 205.00 | |
| |
| 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 | 701 655.00 | 701 655.00 | | 701 655.00 |
8D Social Security and Other Social Organizations | 2 526.00 | 2 526.00 | | 2 526.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 829 056.00 | 207 894.00 | 821 861.00 | 2 829 056.00 |
8L Deferred income | 5 000.00 | 5 000.00 | | 5 000.00 |
UT Other financial assets | 19 538.00 | | 19 538.00 | 19 538.00 |
UX Other trade receivables | 289 833.00 | 289 833.00 | | 289 833.00 |
VB VAT | 61 806.00 | 61 806.00 | | 61 806.00 |
VC Group and associates | 1 357 226.00 | 1 357 226.00 | | 1 357 226.00 |
VI Group and Associates | 6 927.00 | 6 927.00 | | 6 927.00 |
VQ Other Taxes, Duties, and Similar Debts | 521.00 | 521.00 | | 521.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 68 120.00 | 68 120.00 | | 68 120.00 |
VS Prepaid expenses | 7 210.00 | 7 210.00 | | 7 210.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 803 733.00 | 1 784 195.00 | 19 538.00 | 1 803 733.00 |
VW VAT | 367.00 | 367.00 | | 367.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 546 052.00 | 924 890.00 | 821 861.00 | 3 546 052.00 |
