| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 419.00 | 419.00 | | 419.00 |
AN Land | 24 210.00 | | 24 210.00 | 24 210.00 |
AP Buildings | 1 690 567.00 | 1 088 635.00 | 601 932.00 | 1 690 567.00 |
AR Technical installations, industrial equipment and tools | 5 024 097.00 | 3 514 991.00 | 1 509 107.00 | 5 024 097.00 |
AT Other tangible assets | 55 096.00 | 22 877.00 | 32 220.00 | 55 096.00 |
BH Other financial assets | 82 000.00 | | 82 000.00 | 82 000.00 |
BJ TOTAL (I) | 6 876 390.00 | 4 626 921.00 | 2 249 469.00 | 6 876 390.00 |
BX Customers and related accounts | 526 556.00 | | 526 556.00 | 526 556.00 |
BZ Other receivables | 84 654.00 | | 84 654.00 | 84 654.00 |
CF Cash and cash equivalents | 18 714.00 | | 18 714.00 | 18 714.00 |
CH Prepaid expenses | 23 542.00 | | 23 542.00 | 23 542.00 |
CJ TOTAL (II) | 653 466.00 | | 653 466.00 | 653 466.00 |
CO Grand total (0 to V) | 7 529 857.00 | 4 626 921.00 | 2 902 936.00 | 7 529 857.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 491 016.00 | | | 491 016.00 |
DB Share, merger, contribution premiums, etc. | 5.00 | | | 5.00 |
DD Legal reserve (1) | 15 246.00 | | | 15 246.00 |
DF Regulated reserves (1) | 548.00 | | | 548.00 |
DG Other reserves | 96 477.00 | | | 96 477.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 118 081.00 | | | 118 081.00 |
DL TOTAL (I) | 721 373.00 | | | 721 373.00 |
DU Loans and Debts from Credit Institutions (3) | 1 476 185.00 | | | 1 476 185.00 |
DV Miscellaneous Loans and Financial Debts (4) | 34 152.00 | | | 34 152.00 |
DX Trade payables and related accounts | 603 485.00 | | | 603 485.00 |
DY Tax and social security liabilities | 39 661.00 | | | 39 661.00 |
DZ Fixed asset liabilities and related accounts | 28 080.00 | | | 28 080.00 |
EC TOTAL (IV) | 2 181 563.00 | | | 2 181 563.00 |
EE Grand total (I to V) | 2 902 936.00 | | | 2 902 936.00 |
EG Accrued income and payables due within one year | 1 131 669.00 | | | 1 131 669.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 782 256.00 | | 1 782 256.00 | 1 782 256.00 |
FJ Net sales | 1 782 256.00 | | 1 782 256.00 | 1 782 256.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 1 782 258.00 | |
FU Purchases of raw materials and other supplies | | | 117 392.00 | |
FW Other purchases and external expenses | | | 639 712.00 | |
FX Taxes, duties, and similar payments | | | 52 947.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 523 790.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 333 842.00 | |
GG - OPERATING RESULT (I - II) | | | 448 416.00 | |
GR Interest and similar expenses | | | 59 259.00 | |
GU Total financial expenses (VI) | | | 59 259.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -59 259.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 389 157.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 271 076.00 | | | 271 076.00 |
HH Total exceptional expenses (VIII) | 271 076.00 | | | 271 076.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -271 076.00 | | | -271 076.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 782 258.00 | | | 1 782 258.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 664 177.00 | | | 1 664 177.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 118 081.00 | | | 118 081.00 |
| |
| 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 | 6 838 092.00 | | 38 299.00 | 6 838 092.00 |
I3 DECREASES Total Financial Fixed Assets | | | 82 000.00 | |
I4 DECREASES Grand Total | | | 6 876 390.00 | |
IO DECREASES Total including other intangible assets | | | 419.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 793 971.00 | |
KD ACQUISITIONS Total including other intangible assets | 419.00 | | | 419.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 755 672.00 | | 38 299.00 | 6 755 672.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 82 000.00 | | | 82 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 103 132.00 | 523 790.00 | | 4 103 132.00 |
PE DEPRECIATION Total including other intangible assets | 419.00 | | | 419.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 102 712.00 | 523 790.00 | | 4 102 712.00 |
| |
| 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 | 603 485.00 | 603 485.00 | | 603 485.00 |
8J Fixed Asset Liabilities and Related Accounts | 28 080.00 | 28 080.00 | | 28 080.00 |
UT Other financial assets | 82 000.00 | | 82 000.00 | 82 000.00 |
UX Other trade receivables | 526 556.00 | 526 556.00 | | 526 556.00 |
VB VAT | 82 961.00 | 82 961.00 | | 82 961.00 |
VH Loans with a maturity of more than one year at origin | 1 476 185.00 | 426 291.00 | 1 049 894.00 | 1 476 185.00 |
VI Group and Associates | 34 152.00 | 34 152.00 | | 34 152.00 |
VK Loans repaid during the year | 412 731.00 | | | 412 731.00 |
VP Miscellaneous | 1 135.00 | 1 135.00 | | 1 135.00 |
VQ Other Taxes, Duties, and Similar Debts | 39 661.00 | 39 661.00 | | 39 661.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 558.00 | 558.00 | | 558.00 |
VS Prepaid expenses | 23 542.00 | 23 542.00 | | 23 542.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 716 753.00 | 634 753.00 | 82 000.00 | 716 753.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 181 563.00 | 1 131 669.00 | 1 049 894.00 | 2 181 563.00 |
| |
| 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 | 18 893.00 | | | 18 893.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 263 104.00 | | | 263 104.00 |
ST Other accounts | 133 642.00 | | | 133 642.00 |
YT Subcontracting | 242 965.00 | | | 242 965.00 |
YW Business tax | 34 054.00 | | | 34 054.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 52 947.00 | | | 52 947.00 |
YZ Total deductible VAT on goods and services | 105 177.00 | | | 105 177.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 639 712.00 | | | 639 712.00 |
