| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 427.00 | 427.00 | | 427.00 |
AR Technical installations, industrial equipment and tools | 73 815.00 | 73 815.00 | | 73 815.00 |
AT Other tangible assets | 26 714.00 | 26 714.00 | | 26 714.00 |
BJ TOTAL (I) | 100 955.00 | 100 955.00 | | 100 955.00 |
BL Raw materials, supplies | 22 759.00 | | 22 759.00 | 22 759.00 |
BR Intermediate and finished products | 12 356.00 | | 12 356.00 | 12 356.00 |
BT Goods | 13 219.00 | | 13 219.00 | 13 219.00 |
BX Customers and related accounts | 207 910.00 | | 207 910.00 | 207 910.00 |
BZ Other receivables | 27 818.00 | | 27 818.00 | 27 818.00 |
CF Cash and cash equivalents | 706 644.00 | | 706 644.00 | 706 644.00 |
CH Prepaid expenses | 1 225.00 | | 1 225.00 | 1 225.00 |
CJ TOTAL (II) | 991 930.00 | | 991 930.00 | 991 930.00 |
CO Grand total (0 to V) | 1 092 886.00 | 100 955.00 | 991 930.00 | 1 092 886.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 735.00 | 45 735.00 | | 45 735.00 |
DD Legal reserve (1) | 4 573.00 | 4 573.00 | | 4 573.00 |
DG Other reserves | 129 456.00 | 129 456.00 | | 129 456.00 |
DH Retained earnings | 36 156.00 | 50 955.00 | | 36 156.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 155 262.00 | 195 200.00 | | 155 262.00 |
DL TOTAL (I) | 371 182.00 | 425 920.00 | | 371 182.00 |
DV Miscellaneous Loans and Financial Debts (4) | 489 238.00 | 354 300.00 | | 489 238.00 |
DX Trade payables and related accounts | 50 260.00 | 89 424.00 | | 50 260.00 |
DY Tax and social security liabilities | 72 351.00 | 84 798.00 | | 72 351.00 |
EA Other liabilities | 8 900.00 | | | 8 900.00 |
EC TOTAL (IV) | 620 749.00 | 528 522.00 | | 620 749.00 |
EE Grand total (I to V) | 991 930.00 | 954 443.00 | | 991 930.00 |
EG Accrued income and payables due within one year | 620 749.00 | 528 522.00 | | 620 749.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 53 712.00 | | 53 712.00 | 53 712.00 |
FD Production sold - goods | 815 979.00 | | 815 979.00 | 815 979.00 |
FG Production sold - services | 10 090.00 | | 10 090.00 | 10 090.00 |
FJ Net sales | 879 780.00 | | 879 780.00 | 879 780.00 |
FM Inventory production | | | 4 138.00 | |
FQ Other income | | | 10 189.00 | |
FR Total operating income (I) | | | 894 107.00 | |
FS Purchases of goods (including customs duties) | | | 36 318.00 | |
FT Inventory change (goods) | | | 5 432.00 | |
FU Purchases of raw materials and other supplies | | | 264 993.00 | |
FV Inventory change (raw materials and supplies) | | | 8 383.00 | |
FW Other purchases and external expenses | | | 128 683.00 | |
FX Taxes, duties, and similar payments | | | 16 642.00 | |
FY Salaries and Wages | | | 154 871.00 | |
FZ Social Security Contributions | | | 57 099.00 | |
GE Other Expenses | | | 272.00 | |
GF Total Operating Expenses (II) | | | 672 693.00 | |
GG - OPERATING RESULT (I - II) | | | 221 415.00 | |
GR Interest and similar expenses | | | 198.00 | |
GU Total financial expenses (VI) | | | 198.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -198.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 221 217.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A3 TOTAL ASSETS | 9 926.00 | 8 781.00 | | 9 926.00 |
HE Exceptional expenses on management operations | 17.00 | | | 17.00 |
HH Total exceptional expenses (VIII) | 17.00 | | | 17.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -17.00 | | | -17.00 |
HK Income tax | 65 938.00 | 86 006.00 | | 65 938.00 |
HL TOTAL REVENUE (I + III + V + VII) | 894 107.00 | 947 069.00 | | 894 107.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 738 846.00 | 751 869.00 | | 738 846.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 155 262.00 | 195 200.00 | | 155 262.00 |
| |
| 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 | 100 955.00 | | | 100 955.00 |
I4 DECREASES Grand Total | | | 100 955.00 | |
IO DECREASES Total including other intangible assets | | | 427.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 100 529.00 | |
KD ACQUISITIONS Total including other intangible assets | 427.00 | | | 427.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 100 529.00 | | | 100 529.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 100 955.00 | | | 100 955.00 |
PE DEPRECIATION Total including other intangible assets | 427.00 | | | 427.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 100 529.00 | | | 100 529.00 |
| |
| 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 | 50 260.00 | 50 260.00 | | 50 260.00 |
8C Staff and Related Accounts | 38 391.00 | 38 391.00 | | 38 391.00 |
8D Social Security and Other Social Organizations | 28 210.00 | 28 210.00 | | 28 210.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 900.00 | 8 900.00 | | 8 900.00 |
UX Other trade receivables | 207 910.00 | | | 207 910.00 |
UY Staff and related accounts | 818.00 | | | 818.00 |
VI Group and Associates | 489 238.00 | 489 238.00 | | 489 238.00 |
VM Income taxes | 25 218.00 | | | 25 218.00 |
VP Miscellaneous | 1 782.00 | | | 1 782.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 184.00 | 5 184.00 | | 5 184.00 |
VS Prepaid expenses | 1 225.00 | | | 1 225.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 236 953.00 | 236 953.00 | | 236 953.00 |
VW VAT | 566.00 | 566.00 | | 566.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 620 749.00 | 620 749.00 | | 620 749.00 |
