| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 30 055.00 | 29 846.00 | 209.00 | 30 055.00 |
AR Technical installations, industrial equipment and tools | 357 946.00 | 352 992.00 | 4 954.00 | 357 946.00 |
AT Other tangible assets | 27 037.00 | 21 331.00 | 5 706.00 | 27 037.00 |
BH Other financial assets | 760.00 | | 760.00 | 760.00 |
BJ TOTAL (I) | 415 797.00 | 404 168.00 | 11 629.00 | 415 797.00 |
BL Raw materials, supplies | 4 925.00 | | 4 925.00 | 4 925.00 |
BN Goods in progress | | | | |
BX Customers and related accounts | 79 367.00 | | 79 367.00 | 79 367.00 |
BZ Other receivables | 5 954.00 | | 5 954.00 | 5 954.00 |
CF Cash and cash equivalents | 222 577.00 | | 222 577.00 | 222 577.00 |
CJ TOTAL (II) | 312 823.00 | | 312 823.00 | 312 823.00 |
CO Grand total (0 to V) | 728 621.00 | 404 168.00 | 324 452.00 | 728 621.00 |
CP Shares due in less than one year | 760.00 | | | 760.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 117 572.00 | 83 620.00 | | 117 572.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 40 621.00 | 36 952.00 | | 40 621.00 |
DL TOTAL (I) | 191 193.00 | 153 572.00 | | 191 193.00 |
DU Loans and Debts from Credit Institutions (3) | 76.00 | 69.00 | | 76.00 |
DV Miscellaneous Loans and Financial Debts (4) | 68 151.00 | 64 747.00 | | 68 151.00 |
DX Trade payables and related accounts | 10 995.00 | 12 472.00 | | 10 995.00 |
DY Tax and social security liabilities | 54 038.00 | 50 924.00 | | 54 038.00 |
EC TOTAL (IV) | 133 260.00 | 128 212.00 | | 133 260.00 |
EE Grand total (I to V) | 324 452.00 | 281 784.00 | | 324 452.00 |
EG Accrued income and payables due within one year | 133 260.00 | 128 212.00 | | 133 260.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 348 418.00 | | 348 418.00 | 348 418.00 |
FJ Net sales | 348 418.00 | | 348 418.00 | 348 418.00 |
FM Inventory production | | | -9 500.00 | |
FR Total operating income (I) | | | 338 918.00 | |
FU Purchases of raw materials and other supplies | | | 34 698.00 | |
FV Inventory change (raw materials and supplies) | | | -1 847.00 | |
FW Other purchases and external expenses | | | 56 252.00 | |
FX Taxes, duties, and similar payments | | | 2 513.00 | |
FY Salaries and Wages | | | 145 390.00 | |
FZ Social Security Contributions | | | 49 683.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 586.00 | |
GF Total Operating Expenses (II) | | | 292 274.00 | |
GG - OPERATING RESULT (I - II) | | | 46 644.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 608.00 | |
GU Total financial expenses (VI) | | | 1 608.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 608.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 45 035.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 150.00 | | | 1 150.00 |
HB Exceptional income from capital transactions | | 3 158.00 | | |
HD Total exceptional income (VII) | 1 150.00 | 3 158.00 | | 1 150.00 |
HF Exceptional expenses on capital transactions | | 366.00 | | |
HH Total exceptional expenses (VIII) | | 366.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 150.00 | 2 792.00 | | 1 150.00 |
HK Income tax | 5 564.00 | 3 416.00 | | 5 564.00 |
HL TOTAL REVENUE (I + III + V + VII) | 340 068.00 | 319 423.00 | | 340 068.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 299 447.00 | 282 471.00 | | 299 447.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 40 621.00 | 36 952.00 | | 40 621.00 |
| |
| 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 | 404 356.00 | | 11 441.00 | 404 356.00 |
I3 DECREASES Total Financial Fixed Assets | | | 760.00 | |
I4 DECREASES Grand Total | | | 415 797.00 | |
IO DECREASES Total including other intangible assets | | | 30 055.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 384 983.00 | |
KD ACQUISITIONS Total including other intangible assets | 29 615.00 | | 440.00 | 29 615.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 373 982.00 | | 11 001.00 | 373 982.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 760.00 | | | 760.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 398 582.00 | 5 586.00 | | 398 582.00 |
PE DEPRECIATION Total including other intangible assets | 29 615.00 | 231.00 | | 29 615.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 368 968.00 | 5 355.00 | | 368 968.00 |
| |
| 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 | 10 995.00 | 10 995.00 | | 10 995.00 |
8C Staff and Related Accounts | 28 309.00 | 28 309.00 | | 28 309.00 |
8D Social Security and Other Social Organizations | 17 401.00 | 17 401.00 | | 17 401.00 |
UT Other financial assets | 760.00 | 760.00 | | 760.00 |
UX Other trade receivables | 79 367.00 | | | 79 367.00 |
VB VAT | 316.00 | | | 316.00 |
VG Loans with a maturity of up to one year at origin | 76.00 | 76.00 | | 76.00 |
VI Group and Associates | 68 151.00 | 68 151.00 | | 68 151.00 |
VM Income taxes | 5 638.00 | | | 5 638.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 929.00 | 1 929.00 | | 1 929.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 86 081.00 | 86 081.00 | | 86 081.00 |
VW VAT | 6 398.00 | 6 398.00 | | 6 398.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 133 260.00 | 133 260.00 | | 133 260.00 |
| |
| 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 | 1 769.00 | 1 753.00 | | 1 769.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 8 795.00 | 8 525.00 | | 8 795.00 |
ST Other accounts | 18 531.00 | 17 972.00 | | 18 531.00 |
XQ Rental, rental and co-ownership charges | 15 900.00 | 15 397.00 | | 15 900.00 |
YP Average staff number | 4.00 | 4.00 | | 4.00 |
YT Subcontracting | 13 026.00 | 18 214.00 | | 13 026.00 |
YW Business tax | 744.00 | 741.00 | | 744.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 513.00 | 2 494.00 | | 2 513.00 |
YY Amount of VAT collected | 69 684.00 | 58 370.00 | | 69 684.00 |
YZ Total deductible VAT on goods and services | 18 668.00 | 15 235.00 | | 18 668.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 56 252.00 | 60 108.00 | | 56 252.00 |
