| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 870.00 | 3 791.00 | 2 079.00 | 5 870.00 |
AR Technical installations, industrial equipment and tools | 42 616.00 | 2 025.00 | 40 591.00 | 42 616.00 |
AT Other tangible assets | 124 573.00 | 47 788.00 | 76 785.00 | 124 573.00 |
BH Other financial assets | 2 400.00 | | 2 400.00 | 2 400.00 |
BJ TOTAL (I) | 175 459.00 | 53 604.00 | 121 855.00 | 175 459.00 |
BL Raw materials, supplies | 23 907.00 | | 23 907.00 | 23 907.00 |
BV Advances and down payments on orders | 78 650.00 | | 78 650.00 | 78 650.00 |
BX Customers and related accounts | 89 788.00 | | 89 788.00 | 89 788.00 |
BZ Other receivables | 25 425.00 | | 25 425.00 | 25 425.00 |
CF Cash and cash equivalents | 159 807.00 | | 159 807.00 | 159 807.00 |
CJ TOTAL (II) | 377 577.00 | | 377 577.00 | 377 577.00 |
CO Grand total (0 to V) | 553 036.00 | 53 604.00 | 499 432.00 | 553 036.00 |
CP Shares due in less than one year | 2 400.00 | | | 2 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 000.00 | 12 000.00 | | 12 000.00 |
DD Legal reserve (1) | 1 200.00 | | | 1 200.00 |
DG Other reserves | 71 140.00 | | | 71 140.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 80 490.00 | 72 340.00 | | 80 490.00 |
DL TOTAL (I) | 164 829.00 | 84 340.00 | | 164 829.00 |
DU Loans and Debts from Credit Institutions (3) | 45 029.00 | 83 637.00 | | 45 029.00 |
DV Miscellaneous Loans and Financial Debts (4) | 75 201.00 | 90 879.00 | | 75 201.00 |
DX Trade payables and related accounts | 77 514.00 | 29 994.00 | | 77 514.00 |
DY Tax and social security liabilities | 136 859.00 | 95 209.00 | | 136 859.00 |
EC TOTAL (IV) | 334 603.00 | 299 719.00 | | 334 603.00 |
EE Grand total (I to V) | 499 432.00 | 384 059.00 | | 499 432.00 |
EG Accrued income and payables due within one year | 314 414.00 | 299 719.00 | | 314 414.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 582 168.00 | 398 707.00 | 980 875.00 | 582 168.00 |
FJ Net sales | 582 168.00 | 398 707.00 | 980 875.00 | 582 168.00 |
FQ Other income | | | 178.00 | |
FR Total operating income (I) | | | 981 053.00 | |
FV Inventory change (raw materials and supplies) | | | -8 828.00 | |
FW Other purchases and external expenses | | | 423 832.00 | |
FX Taxes, duties, and similar payments | | | 14 856.00 | |
FY Salaries and Wages | | | 312 604.00 | |
FZ Social Security Contributions | | | 99 351.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 29 574.00 | |
GE Other Expenses | | | 907.00 | |
GF Total Operating Expenses (II) | | | 872 296.00 | |
GG - OPERATING RESULT (I - II) | | | 108 757.00 | |
GR Interest and similar expenses | | | 2 211.00 | |
GU Total financial expenses (VI) | | | 2 211.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 211.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 106 546.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 279.00 | | | 1 279.00 |
HD Total exceptional income (VII) | 1 279.00 | | | 1 279.00 |
HE Exceptional expenses on management operations | 3 287.00 | 2 107.00 | | 3 287.00 |
HH Total exceptional expenses (VIII) | 3 287.00 | 2 107.00 | | 3 287.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 008.00 | -2 107.00 | | -2 008.00 |
HK Income tax | 24 048.00 | 22 031.00 | | 24 048.00 |
HL TOTAL REVENUE (I + III + V + VII) | 982 332.00 | 703 765.00 | | 982 332.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 901 842.00 | 631 425.00 | | 901 842.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 80 490.00 | 72 340.00 | | 80 490.00 |
| |
| 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 | 127 036.00 | | 48 423.00 | 127 036.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 400.00 | |
I4 DECREASES Grand Total | | | 175 459.00 | |
IO DECREASES Total including other intangible assets | | | 5 870.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 167 189.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 870.00 | | | 5 870.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 118 766.00 | | 48 423.00 | 118 766.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 400.00 | | | 2 400.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 24 030.00 | 29 574.00 | | 24 030.00 |
PE DEPRECIATION Total including other intangible assets | 1 834.00 | 1 957.00 | | 1 834.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 22 196.00 | 27 617.00 | | 22 196.00 |
| |
| 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 | 77 514.00 | 77 514.00 | | 77 514.00 |
8C Staff and Related Accounts | 53 521.00 | 53 521.00 | | 53 521.00 |
8D Social Security and Other Social Organizations | 40 755.00 | 40 755.00 | | 40 755.00 |
UT Other financial assets | 2 400.00 | 2 400.00 | | 2 400.00 |
UX Other trade receivables | 89 788.00 | | | 89 788.00 |
VB VAT | 11 918.00 | | | 11 918.00 |
VG Loans with a maturity of up to one year at origin | 45 029.00 | 24 840.00 | 20 189.00 | 45 029.00 |
VI Group and Associates | 75 201.00 | 75 201.00 | | 75 201.00 |
VK Loans repaid during the year | 38 607.00 | | | 38 607.00 |
VM Income taxes | 13 507.00 | | | 13 507.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 117 613.00 | 117 613.00 | | 117 613.00 |
VW VAT | 42 583.00 | 42 583.00 | | 42 583.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 334 603.00 | 314 414.00 | 20 189.00 | 334 603.00 |
| |
| 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 | 14 856.00 | 8 969.00 | | 14 856.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 12 132.00 | 8 219.00 | | 12 132.00 |
ST Other accounts | 252 836.00 | 176 592.00 | | 252 836.00 |
XQ Rental, rental and co-ownership charges | 158 864.00 | 83 102.00 | | 158 864.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 14 856.00 | 8 969.00 | | 14 856.00 |
YY Amount of VAT collected | 116 400.00 | 100 394.00 | | 116 400.00 |
YZ Total deductible VAT on goods and services | 59 870.00 | 43 827.00 | | 59 870.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 423 832.00 | 267 913.00 | | 423 832.00 |
