| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 220.00 | 6 220.00 | | 6 220.00 |
AT Other tangible assets | 19 926.00 | 10 931.00 | 8 995.00 | 19 926.00 |
BJ TOTAL (I) | 27 459.00 | 17 151.00 | 10 308.00 | 27 459.00 |
BN Goods in progress | 673 463.00 | | 673 463.00 | 673 463.00 |
BT Goods | 255 903.00 | | 255 903.00 | 255 903.00 |
BX Customers and related accounts | 195 625.00 | | 195 625.00 | 195 625.00 |
BZ Other receivables | 728 113.00 | 79 058.00 | 649 055.00 | 728 113.00 |
CD Marketable securities | 21 416.00 | | 21 416.00 | 21 416.00 |
CF Cash and cash equivalents | 268 235.00 | | 268 235.00 | 268 235.00 |
CH Prepaid expenses | 690.00 | | 690.00 | 690.00 |
CJ TOTAL (II) | 2 143 444.00 | 79 058.00 | 2 064 386.00 | 2 143 444.00 |
CO Grand total (0 to V) | 2 170 904.00 | 96 209.00 | 2 074 695.00 | 2 170 904.00 |
CU Other investments | 1 313.00 | | 1 313.00 | 1 313.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 700.00 | 7 700.00 | | 7 700.00 |
DD Legal reserve (1) | 770.00 | 770.00 | | 770.00 |
DF Regulated reserves (1) | 1.00 | | | 1.00 |
DG Other reserves | 1 611 784.00 | 1 617 205.00 | | 1 611 784.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 253.00 | -5 421.00 | | 36 253.00 |
DL TOTAL (I) | 1 656 506.00 | 1 620 254.00 | | 1 656 506.00 |
DP Provisions for Risks | 1.00 | | | 1.00 |
DT Other Bond Issues | 1.00 | | | 1.00 |
DU Loans and Debts from Credit Institutions (3) | 173 922.00 | 209 198.00 | | 173 922.00 |
DV Miscellaneous Loans and Financial Debts (4) | 113 909.00 | 68 329.00 | | 113 909.00 |
DX Trade payables and related accounts | 66 297.00 | 53 888.00 | | 66 297.00 |
DY Tax and social security liabilities | 45 239.00 | 24 722.00 | | 45 239.00 |
EA Other liabilities | 18 821.00 | | | 18 821.00 |
EC TOTAL (IV) | 418 188.00 | 356 138.00 | | 418 188.00 |
EE Grand total (I to V) | 2 074 695.00 | 1 976 391.00 | | 2 074 695.00 |
EG Accrued income and payables due within one year | 418 188.00 | 356 138.00 | | 418 188.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 173 922.00 | 209 198.00 | | 173 922.00 |
EI Including equity loans | 113 909.00 | | | 113 909.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 678 329.00 | | 1 678 329.00 | 1 678 329.00 |
FG Production sold - services | 45 451.00 | | 45 451.00 | 45 451.00 |
FJ Net sales | 1 723 780.00 | | 1 723 780.00 | 1 723 780.00 |
FM Inventory production | | | -365 738.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 948.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 1 361 993.00 | |
FS Purchases of goods (including customs duties) | | | 250 000.00 | |
FT Inventory change (goods) | | | -255 903.00 | |
FU Purchases of raw materials and other supplies | | | 750 000.00 | |
FW Other purchases and external expenses | | | 440 298.00 | |
FX Taxes, duties, and similar payments | | | 17 307.00 | |
FY Salaries and Wages | | | 60 503.00 | |
FZ Social Security Contributions | | | 26 130.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 888.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 1 290 227.00 | |
GG - OPERATING RESULT (I - II) | | | 71 766.00 | |
GI Supported loss or transferred profit (IV) | | | 2 056.00 | |
GK Income from other securities and fixed asset receivables | | | 1 747.00 | |
GL Other interest and similar income | | | 1 060.00 | |
GP Total financial income (V) | | | 2 807.00 | |
GR Interest and similar expenses | | | 29 185.00 | |
GS Negative differences of foreign exchange | | | 1.00 | |
GU Total financial expenses (VI) | | | 29 185.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -26 377.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 43 333.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 3 157.00 | 6 988.00 | | 3 157.00 |
HD Total exceptional income (VII) | 3 157.00 | 6 988.00 | | 3 157.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 157.00 | 6 988.00 | | 3 157.00 |
HK Income tax | 10 237.00 | 1 442.00 | | 10 237.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 367 956.00 | 304 475.00 | | 1 367 956.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 331 704.00 | 309 896.00 | | 1 331 704.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36 253.00 | -5 421.00 | | 36 253.00 |
| |
| 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 | 27 459.00 | | | 27 459.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 313.00 | |
I4 DECREASES Grand Total | | | 27 459.00 | |
IO DECREASES Total including other intangible assets | | | 6 220.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 19 926.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 220.00 | | | 6 220.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 19 926.00 | | | 19 926.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 313.00 | | | 1 313.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 262.00 | 1 888.00 | | 15 262.00 |
PE DEPRECIATION Total including other intangible assets | 6 220.00 | | | 6 220.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 042.00 | 1 888.00 | | 9 042.00 |
| |
| 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 | 66 297.00 | 66 297.00 | | 66 297.00 |
8K Other liabilities (including liabilities related to repo transactions) | 132 730.00 | 132 730.00 | | 132 730.00 |
VG Loans with a maturity of up to one year at origin | 173 922.00 | 173 922.00 | | 173 922.00 |
VS Prepaid expenses | 690.00 | | | 690.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 924 427.00 | 924 427.00 | | 924 427.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 418 188.00 | 418 188.00 | | 418 188.00 |
