| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 67 709.00 | 67 709.00 | | 67 709.00 |
AH Goodwill | 396 367.00 | | 396 367.00 | 396 367.00 |
AN Land | 650 000.00 | | 650 000.00 | 650 000.00 |
AP Buildings | 4 184 822.00 | 845 515.00 | 3 339 306.00 | 4 184 822.00 |
AR Technical installations, industrial equipment and tools | 219 849.00 | 190 581.00 | 29 268.00 | 219 849.00 |
AT Other tangible assets | 2 729 979.00 | 1 234 663.00 | 1 495 316.00 | 2 729 979.00 |
BD Other fixed assets | 11 637.00 | | 11 637.00 | 11 637.00 |
BH Other financial assets | 198.00 | | 198.00 | 198.00 |
BJ TOTAL (I) | 8 275 453.00 | 2 338 470.00 | 5 936 983.00 | 8 275 453.00 |
BT Goods | 888 640.00 | | 888 640.00 | 888 640.00 |
BX Customers and related accounts | 56 399.00 | | 56 399.00 | 56 399.00 |
BZ Other receivables | 534 083.00 | | 534 083.00 | 534 083.00 |
CF Cash and cash equivalents | 1 428 416.00 | | 1 428 416.00 | 1 428 416.00 |
CH Prepaid expenses | 13 205.00 | | 13 205.00 | 13 205.00 |
CJ TOTAL (II) | 2 920 746.00 | | 2 920 746.00 | 2 920 746.00 |
CO Grand total (0 to V) | 11 196 199.00 | 2 338 470.00 | 8 857 729.00 | 11 196 199.00 |
CU Other investments | 14 889.00 | | 14 889.00 | 14 889.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 829 388.00 | 1 829 388.00 | | 1 829 388.00 |
DB Share, merger, contribution premiums, etc. | 757 959.00 | 757 959.00 | | 757 959.00 |
DD Legal reserve (1) | 832.00 | 832.00 | | 832.00 |
DG Other reserves | 11 748.00 | 11 748.00 | | 11 748.00 |
DH Retained earnings | -2 079 514.00 | -2 274 077.00 | | -2 079 514.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 168 926.00 | 194 562.00 | | 168 926.00 |
DL TOTAL (I) | 689 339.00 | 520 413.00 | | 689 339.00 |
DU Loans and Debts from Credit Institutions (3) | 3 601 415.00 | 3 588 085.00 | | 3 601 415.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 437 621.00 | 3 402 629.00 | | 3 437 621.00 |
DX Trade payables and related accounts | 824 592.00 | 758 031.00 | | 824 592.00 |
DY Tax and social security liabilities | 236 082.00 | 222 550.00 | | 236 082.00 |
DZ Fixed asset liabilities and related accounts | 21 194.00 | | | 21 194.00 |
EA Other liabilities | 47 482.00 | 7 319.00 | | 47 482.00 |
EC TOTAL (IV) | 8 168 389.00 | 7 978 616.00 | | 8 168 389.00 |
EE Grand total (I to V) | 8 857 729.00 | 8 499 030.00 | | 8 857 729.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 11 032 307.00 | | 11 032 307.00 | 11 032 307.00 |
FG Production sold - services | 14 069.00 | | 14 069.00 | 14 069.00 |
FJ Net sales | 11 046 377.00 | | 11 046 377.00 | 11 046 377.00 |
FQ Other income | | | 3 678.00 | |
FR Total operating income (I) | | | 11 050 056.00 | |
FS Purchases of goods (including customs duties) | | | 8 234 262.00 | |
FT Inventory change (goods) | | | -47 889.00 | |
FU Purchases of raw materials and other supplies | | | 4 324.00 | |
FW Other purchases and external expenses | | | 1 038 363.00 | |
FX Taxes, duties, and similar payments | | | 89 958.00 | |
FY Salaries and Wages | | | 954 474.00 | |
FZ Social Security Contributions | | | 261 411.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 324 595.00 | |
GE Other Expenses | | | 4 320.00 | |
GF Total Operating Expenses (II) | | | 10 863 821.00 | |
GG - OPERATING RESULT (I - II) | | | 186 234.00 | |
GL Other interest and similar income | | | 1 222.00 | |
GP Total financial income (V) | | | 1 222.00 | |
GR Interest and similar expenses | | | 60 646.00 | |
GU Total financial expenses (VI) | | | 60 646.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -59 424.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 126 810.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 40 338.00 | 52 437.00 | | 40 338.00 |
HB Exceptional income from capital transactions | 7 061.00 | 95 101.00 | | 7 061.00 |
HC Reversals of provisions and transfers of expenses | | 1 771.00 | | |
HD Total exceptional income (VII) | 47 399.00 | 149 310.00 | | 47 399.00 |
HE Exceptional expenses on management operations | 27 657.00 | | | 27 657.00 |
HF Exceptional expenses on capital transactions | 669.00 | 11 764.00 | | 669.00 |
HH Total exceptional expenses (VIII) | 28 327.00 | 11 764.00 | | 28 327.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 19 072.00 | 137 545.00 | | 19 072.00 |
HK Income tax | -23 043.00 | -9 717.00 | | -23 043.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 098 678.00 | 10 465 104.00 | | 11 098 678.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 929 752.00 | 10 270 541.00 | | 10 929 752.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 168 926.00 | 194 562.00 | | 168 926.00 |
HP References: Equipment leasing | 226 205.00 | 117 223.00 | | 226 205.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 013 874.00 | 324 595.00 | | 2 013 874.00 |
PE DEPRECIATION Total including other intangible assets | 67 709.00 | | | 67 709.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 946 164.00 | 324 595.00 | | 1 946 164.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 3 437 621.00 | 3 437 621.00 | | 3 437 621.00 |
8B Suppliers and Related Accounts | 824 592.00 | 824 592.00 | | 824 592.00 |
8D Social Security and Other Social Organizations | 236 082.00 | 236 082.00 | | 236 082.00 |
8J Fixed Asset Liabilities and Related Accounts | 21 194.00 | 21 194.00 | | 21 194.00 |
8K Other liabilities (including liabilities related to repo transactions) | 47 482.00 | 47 482.00 | | 47 482.00 |
VG Loans with a maturity of up to one year at origin | 3 601 415.00 | 198 704.00 | 2 322 053.00 | 3 601 415.00 |
VS Prepaid expenses | 603 887.00 | 603 688.00 | 198.00 | 603 887.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 603 887.00 | 603 688.00 | 198.00 | 603 887.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 168 389.00 | 4 765 678.00 | 2 322 053.00 | 8 168 389.00 |
