| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 869.00 | | 869.00 | 869.00 |
AR Technical installations, industrial equipment and tools | 648 766.00 | 616 341.00 | 32 425.00 | 648 766.00 |
AT Other tangible assets | 191 381.00 | 188 362.00 | 3 019.00 | 191 381.00 |
BH Other financial assets | 326.00 | | 326.00 | 326.00 |
BJ TOTAL (I) | 841 342.00 | 804 703.00 | 36 638.00 | 841 342.00 |
BL Raw materials, supplies | 212 451.00 | | 212 451.00 | 212 451.00 |
BN Goods in progress | 30 245.00 | | 30 245.00 | 30 245.00 |
BR Intermediate and finished products | 25 795.00 | | 25 795.00 | 25 795.00 |
BX Customers and related accounts | 291 394.00 | | 291 394.00 | 291 394.00 |
BZ Other receivables | 12 863.00 | | 12 863.00 | 12 863.00 |
CF Cash and cash equivalents | 280 564.00 | | 280 564.00 | 280 564.00 |
CH Prepaid expenses | 4 054.00 | | 4 054.00 | 4 054.00 |
CJ TOTAL (II) | 857 365.00 | | 857 365.00 | 857 365.00 |
CO Grand total (0 to V) | 1 698 707.00 | 804 703.00 | 894 003.00 | 1 698 707.00 |
CS Evaluated investments - equity method | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 105 000.00 | 105 000.00 | | 105 000.00 |
DD Legal reserve (1) | 10 500.00 | 10 500.00 | | 10 500.00 |
DG Other reserves | 368 491.00 | 358 755.00 | | 368 491.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 149 953.00 | 79 736.00 | | 149 953.00 |
DL TOTAL (I) | 633 944.00 | 553 991.00 | | 633 944.00 |
DU Loans and Debts from Credit Institutions (3) | 112.00 | 118.00 | | 112.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 7 250.00 | | |
DX Trade payables and related accounts | 195 612.00 | 99 824.00 | | 195 612.00 |
DY Tax and social security liabilities | 48 039.00 | 33 784.00 | | 48 039.00 |
EA Other liabilities | 16 297.00 | 11.00 | | 16 297.00 |
EC TOTAL (IV) | 260 060.00 | 140 987.00 | | 260 060.00 |
EE Grand total (I to V) | 894 003.00 | 694 978.00 | | 894 003.00 |
EG Accrued income and payables due within one year | 260 060.00 | 140 987.00 | | 260 060.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 801 162.00 | | 801 162.00 | 801 162.00 |
FG Production sold - services | 109.00 | | 109.00 | 109.00 |
FJ Net sales | 801 271.00 | | 801 271.00 | 801 271.00 |
FM Inventory production | | | 19 390.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 820 667.00 | |
FU Purchases of raw materials and other supplies | | | 300 673.00 | |
FV Inventory change (raw materials and supplies) | | | -33 691.00 | |
FW Other purchases and external expenses | | | 237 724.00 | |
FX Taxes, duties, and similar payments | | | 7 050.00 | |
FY Salaries and Wages | | | 61 289.00 | |
FZ Social Security Contributions | | | 25 133.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 625.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 612 809.00 | |
GG - OPERATING RESULT (I - II) | | | 207 858.00 | |
GL Other interest and similar income | | | 10.00 | |
GP Total financial income (V) | | | 10.00 | |
GR Interest and similar expenses | | | 16.00 | |
GU Total financial expenses (VI) | | | 16.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 207 852.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 6 923.00 | | |
HA Exceptional income from management transactions | | 129.00 | | |
HD Total exceptional income (VII) | | 129.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 129.00 | | |
HK Income tax | 57 899.00 | 29 550.00 | | 57 899.00 |
HL TOTAL REVENUE (I + III + V + VII) | 820 677.00 | 686 211.00 | | 820 677.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 670 724.00 | 606 476.00 | | 670 724.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 149 953.00 | 79 736.00 | | 149 953.00 |
| |
| 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 | 840 802.00 | | 540.00 | 840 802.00 |
I3 DECREASES Total Financial Fixed Assets | | | 326.00 | |
I4 DECREASES Grand Total | | | 841 342.00 | |
IO DECREASES Total including other intangible assets | | | 869.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 840 147.00 | |
KD ACQUISITIONS Total including other intangible assets | 869.00 | | | 869.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 839 607.00 | | 540.00 | 839 607.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 326.00 | | | 326.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 790 078.00 | 14 625.00 | | 790 078.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 790 078.00 | 14 625.00 | | 790 078.00 |
| |
| 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 | 195 612.00 | 195 612.00 | | 195 612.00 |
8C Staff and Related Accounts | 12 326.00 | 12 326.00 | | 12 326.00 |
8D Social Security and Other Social Organizations | 6 006.00 | 6 006.00 | | 6 006.00 |
8E Income Taxes | 28 347.00 | 28 347.00 | | 28 347.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16 297.00 | 16 297.00 | | 16 297.00 |
UT Other financial assets | 326.00 | | 326.00 | 326.00 |
UX Other trade receivables | 291 394.00 | 291 394.00 | | 291 394.00 |
VB VAT | 8 668.00 | 8 668.00 | | 8 668.00 |
VG Loans with a maturity of up to one year at origin | 112.00 | 112.00 | | 112.00 |
VK Loans repaid during the year | 7 250.00 | | | 7 250.00 |
VQ Other Taxes, Duties, and Similar Debts | 171.00 | 171.00 | | 171.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 194.00 | 4 194.00 | | 4 194.00 |
VS Prepaid expenses | 4 054.00 | 4 054.00 | | 4 054.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 308 637.00 | 308 311.00 | 326.00 | 308 637.00 |
VW VAT | 1 189.00 | 1 189.00 | | 1 189.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 260 060.00 | 260 060.00 | | 260 060.00 |
