| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 004.00 | 2 186.00 | 818.00 | 3 004.00 |
AP Buildings | 96 886.00 | 96 886.00 | | 96 886.00 |
AR Technical installations, industrial equipment and tools | 5 411.00 | 5 411.00 | | 5 411.00 |
AT Other tangible assets | 50 562.00 | 26 729.00 | 23 833.00 | 50 562.00 |
BH Other financial assets | 2 850.00 | | 2 850.00 | 2 850.00 |
BJ TOTAL (I) | 158 712.00 | 131 212.00 | 27 501.00 | 158 712.00 |
BN Goods in progress | 40 820.00 | | 40 820.00 | 40 820.00 |
BT Goods | 52 247.00 | | 52 247.00 | 52 247.00 |
BX Customers and related accounts | 24 820.00 | | 24 820.00 | 24 820.00 |
BZ Other receivables | 2 046.00 | | 2 046.00 | 2 046.00 |
CD Marketable securities | 248 767.00 | | 248 767.00 | 248 767.00 |
CF Cash and cash equivalents | 318 595.00 | | 318 595.00 | 318 595.00 |
CH Prepaid expenses | 4 866.00 | | 4 866.00 | 4 866.00 |
CJ TOTAL (II) | 692 162.00 | | 692 162.00 | 692 162.00 |
CO Grand total (0 to V) | 850 874.00 | 131 212.00 | 719 662.00 | 850 874.00 |
CP Shares due in less than one year | 2 850.00 | | | 2 850.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 41 000.00 | 41 000.00 | | 41 000.00 |
DD Legal reserve (1) | 4 100.00 | 4 100.00 | | 4 100.00 |
DG Other reserves | 27 935.00 | 27 935.00 | | 27 935.00 |
DH Retained earnings | 343 083.00 | 261 176.00 | | 343 083.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 785.00 | 81 907.00 | | 35 785.00 |
DL TOTAL (I) | 451 902.00 | 416 118.00 | | 451 902.00 |
DU Loans and Debts from Credit Institutions (3) | 22 030.00 | 58 686.00 | | 22 030.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 560.00 | 1 832.00 | | 2 560.00 |
DW Advances and down payments received on current orders | 74 954.00 | 68 322.00 | | 74 954.00 |
DX Trade payables and related accounts | 149 588.00 | 123 986.00 | | 149 588.00 |
DY Tax and social security liabilities | 16 125.00 | 38 557.00 | | 16 125.00 |
EA Other liabilities | 2 502.00 | 1 048.00 | | 2 502.00 |
EC TOTAL (IV) | 267 760.00 | 292 430.00 | | 267 760.00 |
EE Grand total (I to V) | 719 662.00 | 708 548.00 | | 719 662.00 |
EG Accrued income and payables due within one year | 267 760.00 | 270 339.00 | | 267 760.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 402 206.00 | | 402 206.00 | 402 206.00 |
FJ Net sales | 402 206.00 | | 402 206.00 | 402 206.00 |
FM Inventory production | | | -5 795.00 | |
FO Operating subsidies | | | | |
FR Total operating income (I) | | | 396 411.00 | |
FS Purchases of goods (including customs duties) | | | 168 946.00 | |
FT Inventory change (goods) | | | -12 387.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 131 771.00 | |
FX Taxes, duties, and similar payments | | | 2 764.00 | |
FY Salaries and Wages | | | 42 617.00 | |
FZ Social Security Contributions | | | 12 519.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 858.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 353 091.00 | |
GG - OPERATING RESULT (I - II) | | | 43 320.00 | |
GL Other interest and similar income | | | 506.00 | |
GP Total financial income (V) | | | 506.00 | |
GR Interest and similar expenses | | | 1 186.00 | |
GU Total financial expenses (VI) | | | 1 186.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -679.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 42 640.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 130.00 | | | 130.00 |
HB Exceptional income from capital transactions | | 2 500.00 | | |
HD Total exceptional income (VII) | 130.00 | 2 500.00 | | 130.00 |
HE Exceptional expenses on management operations | 49.00 | 9 676.00 | | 49.00 |
HH Total exceptional expenses (VIII) | 49.00 | 9 676.00 | | 49.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 81.00 | -7 176.00 | | 81.00 |
HK Income tax | 6 937.00 | 8 965.00 | | 6 937.00 |
HL TOTAL REVENUE (I + III + V + VII) | 397 047.00 | 476 912.00 | | 397 047.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 361 262.00 | 395 005.00 | | 361 262.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 785.00 | 81 907.00 | | 35 785.00 |
| |
| 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 | 156 212.00 | | 2 500.00 | 156 212.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 850.00 | |
I4 DECREASES Grand Total | | | 158 712.00 | |
IO DECREASES Total including other intangible assets | | | 3 004.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 152 858.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 004.00 | | | 3 004.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 150 358.00 | | 2 500.00 | 150 358.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 850.00 | | | 2 850.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 124 354.00 | 6 858.00 | | 124 354.00 |
PE DEPRECIATION Total including other intangible assets | 1 184.00 | 1 002.00 | | 1 184.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 123 170.00 | 5 856.00 | | 123 170.00 |
