| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 080.00 | 873.00 | 207.00 | 1 080.00 |
AH Goodwill | 30 000.00 | | 30 000.00 | 30 000.00 |
AR Technical installations, industrial equipment and tools | 422 712.00 | 145 461.00 | 277 251.00 | 422 712.00 |
AT Other tangible assets | 17 430.00 | 16 906.00 | 524.00 | 17 430.00 |
BH Other financial assets | 2 340.00 | | 2 340.00 | 2 340.00 |
BJ TOTAL (I) | 473 562.00 | 163 239.00 | 310 323.00 | 473 562.00 |
BL Raw materials, supplies | 2 986.00 | | 2 986.00 | 2 986.00 |
BX Customers and related accounts | 40 502.00 | | 40 502.00 | 40 502.00 |
BZ Other receivables | 3 008.00 | | 3 008.00 | 3 008.00 |
CF Cash and cash equivalents | 41 701.00 | | 41 701.00 | 41 701.00 |
CH Prepaid expenses | 2 227.00 | | 2 227.00 | 2 227.00 |
CJ TOTAL (II) | 90 424.00 | | 90 424.00 | 90 424.00 |
CO Grand total (0 to V) | 563 986.00 | 163 239.00 | 400 746.00 | 563 986.00 |
CP Shares due in less than one year | 2 340.00 | | | 2 340.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 16 968.00 | 27 239.00 | | 16 968.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 61 586.00 | 39 729.00 | | 61 586.00 |
DJ Investment subsidies | 17 707.00 | 20 122.00 | | 17 707.00 |
DL TOTAL (I) | 107 261.00 | 98 089.00 | | 107 261.00 |
DU Loans and Debts from Credit Institutions (3) | 258 899.00 | 298 438.00 | | 258 899.00 |
DV Miscellaneous Loans and Financial Debts (4) | 294.00 | 26.00 | | 294.00 |
DX Trade payables and related accounts | 3 692.00 | 2 606.00 | | 3 692.00 |
DY Tax and social security liabilities | 30 601.00 | 22 889.00 | | 30 601.00 |
EC TOTAL (IV) | 293 485.00 | 323 960.00 | | 293 485.00 |
EE Grand total (I to V) | 400 746.00 | 422 049.00 | | 400 746.00 |
EG Accrued income and payables due within one year | 74 126.00 | 65 061.00 | | 74 126.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 302 611.00 | | 302 611.00 | 302 611.00 |
FJ Net sales | 302 611.00 | | 302 611.00 | 302 611.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 302 613.00 | |
FU Purchases of raw materials and other supplies | | | 14 541.00 | |
FV Inventory change (raw materials and supplies) | | | 424.00 | |
FW Other purchases and external expenses | | | 66 962.00 | |
FX Taxes, duties, and similar payments | | | 4 169.00 | |
FY Salaries and Wages | | | 62 181.00 | |
FZ Social Security Contributions | | | 22 069.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 47 441.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 217 790.00 | |
GG - OPERATING RESULT (I - II) | | | 84 823.00 | |
GR Interest and similar expenses | | | 8 445.00 | |
GU Total financial expenses (VI) | | | 8 445.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 445.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 76 378.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2 415.00 | 2 415.00 | | 2 415.00 |
HD Total exceptional income (VII) | 2 415.00 | 2 415.00 | | 2 415.00 |
HE Exceptional expenses on management operations | | 1 916.00 | | |
HH Total exceptional expenses (VIII) | | 1 916.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 415.00 | 499.00 | | 2 415.00 |
HK Income tax | 17 207.00 | 7 897.00 | | 17 207.00 |
HL TOTAL REVENUE (I + III + V + VII) | 305 028.00 | 277 811.00 | | 305 028.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 243 442.00 | 238 083.00 | | 243 442.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 61 586.00 | 39 729.00 | | 61 586.00 |
| |
| 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 | 473 562.00 | | | 473 562.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 340.00 | |
I4 DECREASES Grand Total | | | 473 562.00 | |
IO DECREASES Total including other intangible assets | | | 31 080.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 440 142.00 | |
KD ACQUISITIONS Total including other intangible assets | 31 080.00 | | | 31 080.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 440 142.00 | | | 440 142.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 340.00 | | | 2 340.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 115 798.00 | 47 441.00 | | 115 798.00 |
PE DEPRECIATION Total including other intangible assets | 333.00 | 540.00 | | 333.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 115 465.00 | 46 901.00 | | 115 465.00 |
| |
| 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 | 3 692.00 | 3 692.00 | | 3 692.00 |
8C Staff and Related Accounts | 874.00 | 874.00 | | 874.00 |
8D Social Security and Other Social Organizations | 9 247.00 | 9 247.00 | | 9 247.00 |
8E Income Taxes | 5 756.00 | 5 756.00 | | 5 756.00 |
UT Other financial assets | 2 340.00 | | | 2 340.00 |
UX Other trade receivables | 40 502.00 | | | 40 502.00 |
UY Staff and related accounts | 200.00 | | | 200.00 |
VB VAT | 152.00 | | | 152.00 |
VH Loans with a maturity of more than one year at origin | 258 899.00 | 39 540.00 | 219 359.00 | 258 899.00 |
VI Group and Associates | 294.00 | 294.00 | | 294.00 |
VJ Loans taken out during the year | 9 003.00 | | | 9 003.00 |
VK Loans repaid during the year | 48 542.00 | | | 48 542.00 |
VN Other taxes, similar payments | 2 656.00 | | | 2 656.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 301.00 | 2 301.00 | | 2 301.00 |
VS Prepaid expenses | 2 227.00 | | | 2 227.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 48 076.00 | 48 076.00 | | 48 076.00 |
VW VAT | 12 423.00 | 12 423.00 | | 12 423.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 293 485.00 | 74 126.00 | 219 359.00 | 293 485.00 |
