| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 103 655.00 | 99 528.00 | 4 128.00 | 103 655.00 |
AH Goodwill | 45 888.00 | | 45 888.00 | 45 888.00 |
AN Land | 46 609.00 | 46 609.00 | | 46 609.00 |
AR Technical installations, industrial equipment and tools | 252 114.00 | 182 336.00 | 69 778.00 | 252 114.00 |
AT Other tangible assets | 1 907 152.00 | 1 704 712.00 | 202 440.00 | 1 907 152.00 |
AV Fixed assets in progress | | | | |
BD Other fixed assets | 12 867.00 | | 12 867.00 | 12 867.00 |
BH Other financial assets | 195 158.00 | | 195 158.00 | 195 158.00 |
BJ TOTAL (I) | 2 563 443.00 | 2 033 184.00 | 530 259.00 | 2 563 443.00 |
BL Raw materials, supplies | 172 115.00 | | 172 115.00 | 172 115.00 |
BX Customers and related accounts | 3 615 169.00 | | 3 615 169.00 | 3 615 169.00 |
BZ Other receivables | 1 124 570.00 | | 1 124 570.00 | 1 124 570.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 2 655 696.00 | | 2 655 696.00 | 2 655 696.00 |
CH Prepaid expenses | 127 568.00 | | 127 568.00 | 127 568.00 |
CJ TOTAL (II) | 7 695 118.00 | | 7 695 118.00 | 7 695 118.00 |
CO Grand total (0 to V) | 10 258 561.00 | 2 033 184.00 | 8 225 377.00 | 10 258 561.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DB Share, merger, contribution premiums, etc. | 44 132.00 | 44 132.00 | | 44 132.00 |
DD Legal reserve (1) | 100 001.00 | 100 001.00 | | 100 001.00 |
DG Other reserves | 1 415 022.00 | 1 037 610.00 | | 1 415 022.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 695.00 | 377 412.00 | | 34 695.00 |
DL TOTAL (I) | 2 593 850.00 | 2 559 155.00 | | 2 593 850.00 |
DP Provisions for Risks | 16 192.00 | | | 16 192.00 |
DR TOTAL (IV) | 16 192.00 | | | 16 192.00 |
DU Loans and Debts from Credit Institutions (3) | 48 958.00 | 99 819.00 | | 48 958.00 |
DV Miscellaneous Loans and Financial Debts (4) | 202 403.00 | 326.00 | | 202 403.00 |
DX Trade payables and related accounts | 2 326 289.00 | 1 861 406.00 | | 2 326 289.00 |
DY Tax and social security liabilities | 2 964 684.00 | 4 178 001.00 | | 2 964 684.00 |
EA Other liabilities | 73 000.00 | 25 000.00 | | 73 000.00 |
EC TOTAL (IV) | 5 615 334.00 | 6 164 551.00 | | 5 615 334.00 |
EE Grand total (I to V) | 8 225 377.00 | 8 723 706.00 | | 8 225 377.00 |
EG Accrued income and payables due within one year | 5 615 334.00 | 6 117 689.00 | | 5 615 334.00 |
EI Including equity loans | 202 403.00 | | | 202 403.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 2 728.00 | |
FG Production sold - services | | | 31 577 535.00 | |
FJ Net sales | | | 31 580 263.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 57 191.00 | |
FQ Other income | | | 391.00 | |
FR Total operating income (I) | | | 31 637 846.00 | |
FS Purchases of goods (including customs duties) | | | | |
FU Purchases of raw materials and other supplies | | | 7 780 840.00 | |
FV Inventory change (raw materials and supplies) | | | 41 807.00 | |
FW Other purchases and external expenses | | | 11 572 837.00 | |
FX Taxes, duties, and similar payments | | | 683 406.00 | |
FY Salaries and Wages | | | 9 731 047.00 | |
FZ Social Security Contributions | | | 1 580 031.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 98 929.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 16 192.00 | |
GE Other Expenses | | | 4 457.00 | |
GF Total Operating Expenses (II) | | | 31 509 546.00 | |
GG - OPERATING RESULT (I - II) | | | 128 300.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4.00 | |
GO Net income from sales of marketable securities | | | 2 031.00 | |
GP Total financial income (V) | | | 2 034.00 | |
GR Interest and similar expenses | | | 2 878.00 | |
GU Total financial expenses (VI) | | | 2 878.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -844.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 127 456.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 26 325.00 | 452 081.00 | | 26 325.00 |
HB Exceptional income from capital transactions | | 13 000.00 | | |
HD Total exceptional income (VII) | 26 325.00 | 465 081.00 | | 26 325.00 |
HE Exceptional expenses on management operations | 101 003.00 | 92 241.00 | | 101 003.00 |
HF Exceptional expenses on capital transactions | 8 618.00 | 1 623.00 | | 8 618.00 |
HH Total exceptional expenses (VIII) | 109 621.00 | 93 863.00 | | 109 621.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -83 296.00 | 371 218.00 | | -83 296.00 |
HK Income tax | 9 465.00 | | | 9 465.00 |
HL TOTAL REVENUE (I + III + V + VII) | 31 666 205.00 | 34 297 911.00 | | 31 666 205.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 631 510.00 | 33 920 499.00 | | 31 631 510.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 695.00 | 377 412.00 | | 34 695.00 |
| |
| 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 | 2 524 802.00 | | 48 148.00 | 2 524 802.00 |
I3 DECREASES Total Financial Fixed Assets | | | 208 024.00 | |
I4 DECREASES Grand Total | | 9 508.00 | 2 563 443.00 | |
IO DECREASES Total including other intangible assets | | | 149 544.00 | |
IY DECREASES Total Tangible Fixed Assets | | 9 508.00 | 2 205 875.00 | |
KD ACQUISITIONS Total including other intangible assets | 149 544.00 | | | 149 544.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 167 234.00 | | 48 148.00 | 2 167 234.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 208 024.00 | | | 208 024.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 934 255.00 | 98 929.00 | 2 033 184.00 | 1 934 255.00 |
PE DEPRECIATION Total including other intangible assets | 97 002.00 | 2 525.00 | 99 528.00 | 97 002.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 837 253.00 | 96 403.00 | 1 933 656.00 | 1 837 253.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | | 16 192.00 | | |
7C Grand total | | 16 192.00 | | |
UE of which provisions and reversals: - Operating | | 16 192.00 | | |
| |
| 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 | 2 326 289.00 | 2 326 289.00 | | 2 326 289.00 |
8D Social Security and Other Social Organizations | 2 964 684.00 | 2 964 684.00 | | 2 964 684.00 |
8K Other liabilities (including liabilities related to repo transactions) | 275 403.00 | 275 403.00 | | 275 403.00 |
UT Other financial assets | 195 158.00 | | 195 158.00 | 195 158.00 |
UX Other trade receivables | 3 615 169.00 | 3 615 169.00 | | 3 615 169.00 |
VG Loans with a maturity of up to one year at origin | 2 096.00 | 2 096.00 | | 2 096.00 |
VH Loans with a maturity of more than one year at origin | 46 862.00 | 46 862.00 | | 46 862.00 |
VK Loans repaid during the year | 50 829.00 | | | 50 829.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 124 570.00 | 1 124 570.00 | | 1 124 570.00 |
VS Prepaid expenses | 127 568.00 | 127 568.00 | | 127 568.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 062 464.00 | 4 867 307.00 | 195 158.00 | 5 062 464.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 615 334.00 | 5 615 334.00 | | 5 615 334.00 |
