| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 254 223.00 | 254 223.00 | | 254 223.00 |
AR Technical installations, industrial equipment and tools | 120 303.00 | 118 608.00 | 1 695.00 | 120 303.00 |
AT Other tangible assets | 102 674.00 | 102 674.00 | | 102 674.00 |
BH Other financial assets | 629.00 | | 629.00 | 629.00 |
BJ TOTAL (I) | 477 830.00 | 475 505.00 | 2 324.00 | 477 830.00 |
BL Raw materials, supplies | 42 190.00 | | 42 190.00 | 42 190.00 |
BN Goods in progress | 5 170.00 | | 5 170.00 | 5 170.00 |
BX Customers and related accounts | 725 224.00 | | 725 224.00 | 725 224.00 |
BZ Other receivables | 43 343.00 | | 43 343.00 | 43 343.00 |
CF Cash and cash equivalents | 1 491 285.00 | | 1 491 285.00 | 1 491 285.00 |
CH Prepaid expenses | 22 342.00 | | 22 342.00 | 22 342.00 |
CJ TOTAL (II) | 2 329 553.00 | | 2 329 553.00 | 2 329 553.00 |
CO Grand total (0 to V) | 2 807 383.00 | 475 505.00 | 2 331 877.00 | 2 807 383.00 |
CP Shares due in less than one year | 629.00 | | | 629.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 101 200.00 | 101 200.00 | | 101 200.00 |
DD Legal reserve (1) | 10 120.00 | 10 120.00 | | 10 120.00 |
DG Other reserves | 770 334.00 | 685 999.00 | | 770 334.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 384 838.00 | 284 435.00 | | 384 838.00 |
DK Regulated provisions | 31 673.00 | 11 669.00 | | 31 673.00 |
DL TOTAL (I) | 1 298 165.00 | 1 093 423.00 | | 1 298 165.00 |
DV Miscellaneous Loans and Financial Debts (4) | 263 662.00 | 361 219.00 | | 263 662.00 |
DX Trade payables and related accounts | 231 315.00 | 293 789.00 | | 231 315.00 |
DY Tax and social security liabilities | 533 210.00 | 471 394.00 | | 533 210.00 |
EA Other liabilities | 5 526.00 | | | 5 526.00 |
EC TOTAL (IV) | 1 033 713.00 | 1 126 403.00 | | 1 033 713.00 |
EE Grand total (I to V) | 2 331 877.00 | 2 219 825.00 | | 2 331 877.00 |
EG Accrued income and payables due within one year | 1 033 713.00 | 1 126 403.00 | | 1 033 713.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 4 744 865.00 | | 4 744 865.00 | 4 744 865.00 |
FG Production sold - services | 1 123.00 | | 1 123.00 | 1 123.00 |
FJ Net sales | 4 745 988.00 | | 4 745 988.00 | 4 745 988.00 |
FM Inventory production | | | 610.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 54 632.00 | |
FR Total operating income (I) | | | 4 801 230.00 | |
FU Purchases of raw materials and other supplies | | | 1 235 999.00 | |
FV Inventory change (raw materials and supplies) | | | 3 040.00 | |
FW Other purchases and external expenses | | | 915 790.00 | |
FX Taxes, duties, and similar payments | | | 75 466.00 | |
FY Salaries and Wages | | | 1 468 962.00 | |
FZ Social Security Contributions | | | 553 861.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 018.00 | |
GE Other Expenses | | | 1 747.00 | |
GF Total Operating Expenses (II) | | | 4 255 884.00 | |
GG - OPERATING RESULT (I - II) | | | 545 346.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 9 412.00 | |
GP Total financial income (V) | | | 9 412.00 | |
GR Interest and similar expenses | | | 46.00 | |
GU Total financial expenses (VI) | | | 46.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 366.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 554 712.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 54 632.00 | 16 460.00 | | 54 632.00 |
HB Exceptional income from capital transactions | 5 000.00 | | | 5 000.00 |
HC Reversals of provisions and transfers of expenses | | 77 136.00 | | |
HD Total exceptional income (VII) | 5 000.00 | 77 136.00 | | 5 000.00 |
HE Exceptional expenses on management operations | 2 511.00 | 4 180.00 | | 2 511.00 |
HG Exceptional depreciation and provisions | 20 004.00 | 30 953.00 | | 20 004.00 |
HH Total exceptional expenses (VIII) | 22 515.00 | 35 133.00 | | 22 515.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -17 515.00 | 42 003.00 | | -17 515.00 |
HK Income tax | 152 359.00 | 178 773.00 | | 152 359.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 815 642.00 | 4 197 012.00 | | 4 815 642.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 430 804.00 | 3 912 577.00 | | 4 430 804.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 384 838.00 | 284 435.00 | | 384 838.00 |
HP References: Equipment leasing | 33 415.00 | 57 812.00 | | 33 415.00 |
HQ References: Real Estate Leasing | | 7 861.00 | | |
| |
| 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 | 476 630.00 | | 1 700.00 | 476 630.00 |
I3 DECREASES Total Financial Fixed Assets | | | 629.00 | |
I4 DECREASES Grand Total | | 500.00 | 477 830.00 | |
IY DECREASES Total Tangible Fixed Assets | | 500.00 | 477 201.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 476 001.00 | | 1 700.00 | 476 001.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 629.00 | | | 629.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 474 987.00 | 1 018.00 | 500.00 | 474 987.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 474 987.00 | 1 018.00 | 500.00 | 474 987.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 11 669.00 | 20 004.00 | | 11 669.00 |
7C Grand total | 11 669.00 | 20 004.00 | | 11 669.00 |
UJ - Exceptional | | 20 004.00 | | |
| |
| 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 | 231 315.00 | 231 315.00 | | 231 315.00 |
8C Staff and Related Accounts | 296 538.00 | 296 538.00 | | 296 538.00 |
8D Social Security and Other Social Organizations | 189 476.00 | 189 476.00 | | 189 476.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 526.00 | 5 526.00 | | 5 526.00 |
UO (previously established provision for depreciation) | 725.00 | | | 725.00 |
UT Other financial assets | 629.00 | 629.00 | | 629.00 |
UX Other trade receivables | 725 224.00 | | | 725 224.00 |
UY Staff and related accounts | 2 800.00 | | | 2 800.00 |
VB VAT | 2 210.00 | | | 2 210.00 |
VI Group and Associates | 263 662.00 | 263 662.00 | | 263 662.00 |
VQ Other Taxes, Duties, and Similar Debts | 45 818.00 | 45 818.00 | | 45 818.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 38 333.00 | | | 38 333.00 |
VS Prepaid expenses | 22 342.00 | | | 22 342.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 791 537.00 | 791 537.00 | | 791 537.00 |
VW VAT | 1 377.00 | 1 377.00 | | 1 377.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 033 713.00 | 1 033 713.00 | | 1 033 713.00 |
