| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 9 147.00 | | 9 147.00 | 9 147.00 |
AR Technical installations, industrial equipment and tools | 438 438.00 | 257 419.00 | 181 019.00 | 438 438.00 |
AT Other tangible assets | 10 031.00 | 10 031.00 | | 10 031.00 |
BH Other financial assets | 1 460.00 | | 1 460.00 | 1 460.00 |
BJ TOTAL (I) | 459 076.00 | 267 449.00 | 191 626.00 | 459 076.00 |
BX Customers and related accounts | 133 768.00 | | 133 768.00 | 133 768.00 |
BZ Other receivables | 17 728.00 | | 17 728.00 | 17 728.00 |
CD Marketable securities | 20 208.00 | | 20 208.00 | 20 208.00 |
CF Cash and cash equivalents | 371 198.00 | | 371 198.00 | 371 198.00 |
CJ TOTAL (II) | 542 902.00 | | 542 902.00 | 542 902.00 |
CO Grand total (0 to V) | 1 001 978.00 | 267 449.00 | 734 529.00 | 1 001 978.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DE Statutory or contractual reserves | 276 265.00 | 224 622.00 | | 276 265.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 66 293.00 | 76 644.00 | | 66 293.00 |
DL TOTAL (I) | 452 558.00 | 411 265.00 | | 452 558.00 |
DU Loans and Debts from Credit Institutions (3) | 119 328.00 | 40 648.00 | | 119 328.00 |
DX Trade payables and related accounts | 29 872.00 | 30 312.00 | | 29 872.00 |
DY Tax and social security liabilities | 66 667.00 | 79 920.00 | | 66 667.00 |
EA Other liabilities | 66 103.00 | 45 912.00 | | 66 103.00 |
EC TOTAL (IV) | 281 970.00 | 196 792.00 | | 281 970.00 |
EE Grand total (I to V) | 734 529.00 | 608 057.00 | | 734 529.00 |
EG Accrued income and payables due within one year | 214 257.00 | 188 587.00 | | 214 257.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 616 710.00 | | 616 710.00 | 616 710.00 |
FJ Net sales | 616 710.00 | | 616 710.00 | 616 710.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 901.00 | |
FQ Other income | | | 44.00 | |
FR Total operating income (I) | | | 624 655.00 | |
FU Purchases of raw materials and other supplies | | | 163 958.00 | |
FW Other purchases and external expenses | | | 131 966.00 | |
FX Taxes, duties, and similar payments | | | 9 307.00 | |
FY Salaries and Wages | | | 155 619.00 | |
FZ Social Security Contributions | | | 46 776.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 65 796.00 | |
GE Other Expenses | | | 515.00 | |
GF Total Operating Expenses (II) | | | 573 938.00 | |
GG - OPERATING RESULT (I - II) | | | 50 718.00 | |
GL Other interest and similar income | | | 35 618.00 | |
GP Total financial income (V) | | | 35 618.00 | |
GR Interest and similar expenses | | | 928.00 | |
GU Total financial expenses (VI) | | | 928.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 34 691.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 85 408.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 79 500.00 | | |
HD Total exceptional income (VII) | | 79 500.00 | | |
HE Exceptional expenses on management operations | | 135.00 | | |
HF Exceptional expenses on capital transactions | | 70 000.00 | | |
HH Total exceptional expenses (VIII) | | 70 135.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 9 365.00 | | |
HK Income tax | 19 115.00 | 24 365.00 | | 19 115.00 |
HL TOTAL REVENUE (I + III + V + VII) | 660 274.00 | 683 644.00 | | 660 274.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 593 981.00 | 607 000.00 | | 593 981.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 66 293.00 | 76 644.00 | | 66 293.00 |
| |
| 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 | 328 276.00 | | 130 800.00 | 328 276.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 460.00 | |
I4 DECREASES Grand Total | | | 459 076.00 | |
IO DECREASES Total including other intangible assets | | | 9 147.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 448 469.00 | |
KD ACQUISITIONS Total including other intangible assets | 9 147.00 | | | 9 147.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 317 669.00 | | 130 800.00 | 317 669.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 460.00 | | | 1 460.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 201 653.00 | 65 796.00 | | 201 653.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 201 653.00 | 65 796.00 | | 201 653.00 |
| |
| 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 | 29 872.00 | 29 872.00 | | 29 872.00 |
8C Staff and Related Accounts | 26 726.00 | 26 726.00 | | 26 726.00 |
8D Social Security and Other Social Organizations | 15 291.00 | 15 291.00 | | 15 291.00 |
8K Other liabilities (including liabilities related to repo transactions) | 306.00 | 306.00 | | 306.00 |
UT Other financial assets | 1 460.00 | | | 1 460.00 |
UX Other trade receivables | 133 768.00 | | | 133 768.00 |
VB VAT | 5 382.00 | | | 5 382.00 |
VH Loans with a maturity of more than one year at origin | 119 328.00 | 51 615.00 | 67 713.00 | 119 328.00 |
VI Group and Associates | 65 798.00 | 65 798.00 | | 65 798.00 |
VJ Loans taken out during the year | 130 800.00 | | | 130 800.00 |
VK Loans repaid during the year | 52 120.00 | | | 52 120.00 |
VM Income taxes | 12 346.00 | | | 12 346.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 355.00 | 2 355.00 | | 2 355.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 152 956.00 | 151 496.00 | 1 460.00 | 152 956.00 |
VW VAT | 22 295.00 | 22 295.00 | | 22 295.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 281 970.00 | 214 257.00 | 67 713.00 | 281 970.00 |
| |
| 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 | 8 434.00 | 4 792.00 | | 8 434.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 924.00 | 9 207.00 | | 7 924.00 |
ST Other accounts | 115 810.00 | 111 941.00 | | 115 810.00 |
XQ Rental, rental and co-ownership charges | 8 232.00 | 8 232.00 | | 8 232.00 |
YP Average staff number | 7.00 | 7.00 | | 7.00 |
YW Business tax | 873.00 | 978.00 | | 873.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 9 307.00 | 5 770.00 | | 9 307.00 |
YY Amount of VAT collected | 123 342.00 | 117 331.00 | | 123 342.00 |
YZ Total deductible VAT on goods and services | 47 367.00 | 46 576.00 | | 47 367.00 |
ZE Dividends | 25 000.00 | | | 25 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 131 966.00 | 129 379.00 | | 131 966.00 |
