| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 190 000.00 | | 190 000.00 | 190 000.00 |
AR Technical installations, industrial equipment and tools | 252 041.00 | 187 607.00 | 64 433.00 | 252 041.00 |
AT Other tangible assets | 176 695.00 | 91 606.00 | 85 088.00 | 176 695.00 |
BH Other financial assets | 150.00 | | 150.00 | 150.00 |
BJ TOTAL (I) | 618 901.00 | 279 214.00 | 339 687.00 | 618 901.00 |
BL Raw materials, supplies | 2 794.00 | | 2 794.00 | 2 794.00 |
BT Goods | | | | |
BX Customers and related accounts | 15 742.00 | | 15 742.00 | 15 742.00 |
BZ Other receivables | 7 933.00 | | 7 933.00 | 7 933.00 |
CF Cash and cash equivalents | 85 499.00 | | 85 499.00 | 85 499.00 |
CJ TOTAL (II) | 111 969.00 | | 111 969.00 | 111 969.00 |
CO Grand total (0 to V) | 730 870.00 | 279 214.00 | 451 656.00 | 730 870.00 |
CU Other investments | 15.00 | | 15.00 | 15.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 196 003.00 | 168 155.00 | | 196 003.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 096.00 | 27 847.00 | | 31 096.00 |
DJ Investment subsidies | | 2 512.00 | | |
DL TOTAL (I) | 238 099.00 | 209 515.00 | | 238 099.00 |
DU Loans and Debts from Credit Institutions (3) | 84 657.00 | 127 403.00 | | 84 657.00 |
DV Miscellaneous Loans and Financial Debts (4) | 73 368.00 | 82 840.00 | | 73 368.00 |
DX Trade payables and related accounts | 13 228.00 | 19 941.00 | | 13 228.00 |
DY Tax and social security liabilities | 42 301.00 | 37 980.00 | | 42 301.00 |
EC TOTAL (IV) | 213 556.00 | 268 166.00 | | 213 556.00 |
EE Grand total (I to V) | 451 656.00 | 477 682.00 | | 451 656.00 |
EG Accrued income and payables due within one year | 169 424.00 | | | 169 424.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 37 897.00 | | 37 897.00 | 37 897.00 |
FD Production sold - goods | 405 280.00 | | 405 280.00 | 405 280.00 |
FG Production sold - services | 2 272.00 | | 2 272.00 | 2 272.00 |
FJ Net sales | 445 450.00 | | 445 450.00 | 445 450.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 364.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 450 821.00 | |
FS Purchases of goods (including customs duties) | | | 18 733.00 | |
FT Inventory change (goods) | | | 591.00 | |
FU Purchases of raw materials and other supplies | | | 95 071.00 | |
FV Inventory change (raw materials and supplies) | | | 326.00 | |
FW Other purchases and external expenses | | | 83 842.00 | |
FX Taxes, duties, and similar payments | | | 4 180.00 | |
FY Salaries and Wages | | | 153 699.00 | |
FZ Social Security Contributions | | | 24 112.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 34 094.00 | |
GE Other Expenses | | | 21.00 | |
GF Total Operating Expenses (II) | | | 414 674.00 | |
GG - OPERATING RESULT (I - II) | | | 36 147.00 | |
GL Other interest and similar income | | | 233.00 | |
GP Total financial income (V) | | | 233.00 | |
GR Interest and similar expenses | | | 3 985.00 | |
GU Total financial expenses (VI) | | | 3 985.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 751.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 395.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2 512.00 | 4 500.00 | | 2 512.00 |
HD Total exceptional income (VII) | 2 512.00 | 4 500.00 | | 2 512.00 |
HE Exceptional expenses on management operations | | 439.00 | | |
HH Total exceptional expenses (VIII) | | 439.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 512.00 | 4 060.00 | | 2 512.00 |
HK Income tax | 3 812.00 | 2 434.00 | | 3 812.00 |
HL TOTAL REVENUE (I + III + V + VII) | 453 568.00 | 443 479.00 | | 453 568.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 422 471.00 | 415 632.00 | | 422 471.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 096.00 | 27 847.00 | | 31 096.00 |
| |
| 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 | 618 501.00 | | | 618 501.00 |
I3 DECREASES Total Financial Fixed Assets | | | 165.00 | |
I4 DECREASES Grand Total | | | 618 901.00 | |
IO DECREASES Total including other intangible assets | | | 190 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 428 736.00 | |
KD ACQUISITIONS Total including other intangible assets | 190 000.00 | | | 190 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 428 336.00 | | | 428 336.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 165.00 | | | 165.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 248 119.00 | 34 094.00 | 3 000.00 | 248 119.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 248 119.00 | 34 094.00 | 3 000.00 | 248 119.00 |
| |
| 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 | 13 228.00 | 13 228.00 | | 13 228.00 |
8K Other liabilities (including liabilities related to repo transactions) | 73 368.00 | 73 368.00 | | 73 368.00 |
UT Other financial assets | 150.00 | | | 150.00 |
UX Other trade receivables | 150.00 | | | 150.00 |
VH Loans with a maturity of more than one year at origin | 84 657.00 | 40 525.00 | 44 132.00 | 84 657.00 |
VK Loans repaid during the year | 42 745.00 | | | 42 745.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 825.00 | 23 675.00 | 150.00 | 23 825.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 213 556.00 | 169 424.00 | 44 132.00 | 213 556.00 |
