| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 392.00 | 1 645.00 | 746.00 | 2 392.00 |
AH Goodwill | 480 000.00 | | 480 000.00 | 480 000.00 |
AN Land | 86 620.00 | 135.00 | 86 484.00 | 86 620.00 |
AP Buildings | 760 373.00 | 68 299.00 | 692 073.00 | 760 373.00 |
AR Technical installations, industrial equipment and tools | 319 965.00 | 49 490.00 | 270 475.00 | 319 965.00 |
AT Other tangible assets | 116 277.00 | 33 749.00 | 82 527.00 | 116 277.00 |
AV Fixed assets in progress | 111 877.00 | | 111 877.00 | 111 877.00 |
BH Other financial assets | 3 879.00 | | 3 879.00 | 3 879.00 |
BJ TOTAL (I) | 1 932 600.00 | 153 318.00 | 1 779 279.00 | 1 932 600.00 |
BT Goods | 422 820.00 | | 422 820.00 | 422 820.00 |
BX Customers and related accounts | 17 419.00 | | 17 419.00 | 17 419.00 |
BZ Other receivables | 54 546.00 | | 54 546.00 | 54 546.00 |
CF Cash and cash equivalents | 169 638.00 | | 169 638.00 | 169 638.00 |
CH Prepaid expenses | 15 562.00 | | 15 562.00 | 15 562.00 |
CJ TOTAL (II) | 679 987.00 | | 679 987.00 | 679 987.00 |
CO Grand total (0 to V) | 2 612 587.00 | 153 320.00 | 2 459 267.00 | 2 612 587.00 |
CU Other investments | 51 215.00 | | 51 215.00 | 51 215.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 58 930.00 | 58 930.00 | | 58 930.00 |
DD Legal reserve (1) | 3 465.00 | | | 3 465.00 |
DG Other reserves | 65 826.00 | | | 65 826.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 84 788.00 | 69 291.00 | | 84 788.00 |
DL TOTAL (I) | 213 010.00 | 128 221.00 | | 213 010.00 |
DU Loans and Debts from Credit Institutions (3) | 1 527 410.00 | 1 355 571.00 | | 1 527 410.00 |
DV Miscellaneous Loans and Financial Debts (4) | 203 448.00 | 203 553.00 | | 203 448.00 |
DX Trade payables and related accounts | 298 652.00 | 405 948.00 | | 298 652.00 |
DY Tax and social security liabilities | 107 783.00 | 110 831.00 | | 107 783.00 |
DZ Fixed asset liabilities and related accounts | 38 043.00 | 21 976.00 | | 38 043.00 |
EA Other liabilities | 70 918.00 | 71 043.00 | | 70 918.00 |
EC TOTAL (IV) | 2 246 256.00 | 2 168 925.00 | | 2 246 256.00 |
EE Grand total (I to V) | 2 459 267.00 | 2 297 147.00 | | 2 459 267.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 724 747.00 | 760 017.00 | | 724 747.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 5 696 084.00 | | 5 696 084.00 | 5 696 084.00 |
FD Production sold - goods | 4 345.00 | | 4 345.00 | 4 345.00 |
FG Production sold - services | 10 481.00 | | 10 481.00 | 10 481.00 |
FJ Net sales | 5 710 911.00 | | 5 710 911.00 | 5 710 911.00 |
FO Operating subsidies | | | 6 563.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 729.00 | |
FQ Other income | | | 90.00 | |
FR Total operating income (I) | | | 5 719 294.00 | |
FS Purchases of goods (including customs duties) | | | 4 480 660.00 | |
FT Inventory change (goods) | | | -33 676.00 | |
FU Purchases of raw materials and other supplies | | | 12 265.00 | |
FW Other purchases and external expenses | | | 571 723.00 | |
FX Taxes, duties, and similar payments | | | 52 782.00 | |
FY Salaries and Wages | | | 353 604.00 | |
FZ Social Security Contributions | | | 66 011.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 87 940.00 | |
GE Other Expenses | | | 502.00 | |
GF Total Operating Expenses (II) | | | 5 591 814.00 | |
GG - OPERATING RESULT (I - II) | | | 127 480.00 | |
GL Other interest and similar income | | | 35.00 | |
GP Total financial income (V) | | | 35.00 | |
GR Interest and similar expenses | | | 17 204.00 | |
GU Total financial expenses (VI) | | | 17 204.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -17 168.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 110 311.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 391.00 | | | 391.00 |
HB Exceptional income from capital transactions | | 34.00 | | |
HD Total exceptional income (VII) | 391.00 | 34.00 | | 391.00 |
HE Exceptional expenses on management operations | 1 308.00 | 11.00 | | 1 308.00 |
HF Exceptional expenses on capital transactions | | 2 922.00 | | |
HH Total exceptional expenses (VIII) | 1 308.00 | 2 933.00 | | 1 308.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -916.00 | -2 898.00 | | -916.00 |
HK Income tax | 24 606.00 | 18 922.00 | | 24 606.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 719 720.00 | 5 112 194.00 | | 5 719 720.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 634 932.00 | 5 042 903.00 | | 5 634 932.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 84 788.00 | 69 291.00 | | 84 788.00 |
| |
| 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 | 405 948.00 | 405 948.00 | | 405 948.00 |
8C Staff and Related Accounts | 40 019.00 | 40 019.00 | | 40 019.00 |
8D Social Security and Other Social Organizations | 17 557.00 | 17 557.00 | | 17 557.00 |
8E Income Taxes | 18 922.00 | 18 922.00 | | 18 922.00 |
8J Fixed Asset Liabilities and Related Accounts | 21 977.00 | 21 977.00 | | 21 977.00 |
8K Other liabilities (including liabilities related to repo transactions) | 71 043.00 | 71 043.00 | | 71 043.00 |
UT Other financial assets | 3 275.00 | | 3 275.00 | 3 275.00 |
UX Other trade receivables | 13 427.00 | 13 427.00 | | 13 427.00 |
VB VAT | 8 586.00 | 8 586.00 | | 8 586.00 |
VG Loans with a maturity of up to one year at origin | 1 088.00 | 1 088.00 | | 1 088.00 |
VH Loans with a maturity of more than one year at origin | 1 354 484.00 | 148 019.00 | 585 882.00 | 1 354 484.00 |
VI Group and Associates | 203 554.00 | 1 110.00 | 202 444.00 | 203 554.00 |
VQ Other Taxes, Duties, and Similar Debts | 34 188.00 | 34 188.00 | | 34 188.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 18 923.00 | 18 923.00 | | 18 923.00 |
VS Prepaid expenses | 12 321.00 | 12 321.00 | | 12 321.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 56 532.00 | 53 257.00 | 3 275.00 | 56 532.00 |
VW VAT | 145.00 | 145.00 | | 145.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 168 925.00 | 760 016.00 | 788 326.00 | 2 168 925.00 |
