| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 14 347.00 | 6 058.00 | 8 289.00 | 14 347.00 |
AT Other tangible assets | 2 704.00 | 2 704.00 | | 2 704.00 |
BJ TOTAL (I) | 17 051.00 | 8 762.00 | 8 289.00 | 17 051.00 |
BR Intermediate and finished products | 42 624.00 | | 42 624.00 | 42 624.00 |
BX Customers and related accounts | 93 956.00 | 1 471.00 | 92 485.00 | 93 956.00 |
BZ Other receivables | 706.00 | | 706.00 | 706.00 |
CF Cash and cash equivalents | 422.00 | | 422.00 | 422.00 |
CJ TOTAL (II) | 137 707.00 | 1 471.00 | 136 237.00 | 137 707.00 |
CO Grand total (0 to V) | 154 759.00 | 10 232.00 | 144 526.00 | 154 759.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 800.00 | | | 7 800.00 |
DD Legal reserve (1) | 780.00 | | | 780.00 |
DE Statutory or contractual reserves | 54 095.00 | | | 54 095.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 392.00 | | | 30 392.00 |
DL TOTAL (I) | 93 066.00 | | | 93 066.00 |
DQ Provisions for Expenses | 5 166.00 | | | 5 166.00 |
DR TOTAL (IV) | 5 166.00 | | | 5 166.00 |
DX Trade payables and related accounts | 5 250.00 | | | 5 250.00 |
DY Tax and social security liabilities | 41 044.00 | | | 41 044.00 |
EC TOTAL (IV) | 46 294.00 | | | 46 294.00 |
EE Grand total (I to V) | 144 526.00 | | | 144 526.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 211 854.00 | | 211 854.00 | 211 854.00 |
FG Production sold - services | 62 006.00 | | 62 006.00 | 62 006.00 |
FJ Net sales | 273 861.00 | | 273 861.00 | 273 861.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 059.00 | |
FQ Other income | | | 76.00 | |
FR Total operating income (I) | | | 274 996.00 | |
FU Purchases of raw materials and other supplies | | | 13 839.00 | |
FV Inventory change (raw materials and supplies) | | | -6 193.00 | |
FW Other purchases and external expenses | | | 46 782.00 | |
FX Taxes, duties, and similar payments | | | 1 471.00 | |
FY Salaries and Wages | | | 114 760.00 | |
FZ Social Security Contributions | | | 46 032.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 558.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 471.00 | |
GE Other Expenses | | | 23 392.00 | |
GF Total Operating Expenses (II) | | | 243 111.00 | |
GG - OPERATING RESULT (I - II) | | | 31 884.00 | |
GL Other interest and similar income | | | 896.00 | |
GP Total financial income (V) | | | 896.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 896.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 780.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 18 572.00 | | | 18 572.00 |
HA Exceptional income from management transactions | 2 782.00 | | | 2 782.00 |
HD Total exceptional income (VII) | 2 782.00 | | | 2 782.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 782.00 | | | 2 782.00 |
HK Income tax | 5 171.00 | | | 5 171.00 |
HL TOTAL REVENUE (I + III + V + VII) | 278 674.00 | | | 278 674.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 248 282.00 | | | 248 282.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 30 392.00 | | | 30 392.00 |
| |
| 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 | | | 17 051.00 | |
I4 DECREASES Grand Total | | | 17 051.00 | |
IO DECREASES Total including other intangible assets | | | 14 347.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 704.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 14 347.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 2 704.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 8 762.00 | | |
PE DEPRECIATION Total including other intangible assets | | 6 058.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 2 704.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | | 5 166.00 | | |
6N Inventories and work in progress | | 1 471.00 | 1 059.00 | |
6T Receivables | | | | |
7B Total provisions for depreciation | | 1 471.00 | 1 059.00 | |
7C Grand total | | 6 637.00 | 1 059.00 | |
UE of which provisions and reversals: - Operating | | 1 471.00 | 1 059.00 | |
| |
| 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 | 5 250.00 | 5 250.00 | | 5 250.00 |
8C Staff and Related Accounts | 3 646.00 | 3 646.00 | | 3 646.00 |
8D Social Security and Other Social Organizations | 21 847.00 | 21 847.00 | | 21 847.00 |
8E Income Taxes | 4 081.00 | 4 081.00 | | 4 081.00 |
UX Other trade receivables | 93 956.00 | | | 93 956.00 |
VB VAT | 706.00 | | | 706.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 94 661.00 | 94 661.00 | | 94 661.00 |
VW VAT | 11 470.00 | 11 470.00 | | 11 470.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 46 294.00 | 46 294.00 | | 46 294.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 1 471.00 | | | 1 471.00 |
ST Other accounts | 3 385.00 | | | 3 385.00 |
YP Average staff number | 2.00 | | | 2.00 |
YT Subcontracting | 43 397.00 | | | 43 397.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 471.00 | | | 1 471.00 |
YY Amount of VAT collected | 31 913.00 | | | 31 913.00 |
YZ Total deductible VAT on goods and services | 7 734.00 | | | 7 734.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 46 783.00 | | | 46 783.00 |
