| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 22 489.00 | 22 297.00 | 192.00 | 22 489.00 |
AR Technical installations, industrial equipment and tools | 14 479.00 | 14 479.00 | | 14 479.00 |
AT Other tangible assets | 80 328.00 | 80 246.00 | 82.00 | 80 328.00 |
BD Other fixed assets | 20.00 | | 20.00 | 20.00 |
BJ TOTAL (I) | 117 316.00 | 117 022.00 | 294.00 | 117 316.00 |
BL Raw materials, supplies | 69 038.00 | | 69 038.00 | 69 038.00 |
BN Goods in progress | 50 194.00 | | 50 194.00 | 50 194.00 |
BX Customers and related accounts | 258 967.00 | 1 987.00 | 256 980.00 | 258 967.00 |
BZ Other receivables | 19 919.00 | | 19 919.00 | 19 919.00 |
CD Marketable securities | 115 230.00 | | 115 230.00 | 115 230.00 |
CF Cash and cash equivalents | 20 301.00 | | 20 301.00 | 20 301.00 |
CH Prepaid expenses | 1 368.00 | | 1 368.00 | 1 368.00 |
CJ TOTAL (II) | 535 017.00 | 1 987.00 | 533 030.00 | 535 017.00 |
CO Grand total (0 to V) | 652 332.00 | 119 008.00 | 533 324.00 | 652 332.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 315 000.00 | 315 000.00 | | 315 000.00 |
DD Legal reserve (1) | 13 339.00 | 13 339.00 | | 13 339.00 |
DG Other reserves | 47 966.00 | 47 966.00 | | 47 966.00 |
DH Retained earnings | -94 160.00 | | | -94 160.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 717.00 | -94 160.00 | | 29 717.00 |
DL TOTAL (I) | 311 863.00 | 282 146.00 | | 311 863.00 |
DP Provisions for Risks | 11 470.00 | | | 11 470.00 |
DR TOTAL (IV) | 11 470.00 | | | 11 470.00 |
DV Miscellaneous Loans and Financial Debts (4) | 690.00 | 2 390.00 | | 690.00 |
DX Trade payables and related accounts | 132 886.00 | 72 124.00 | | 132 886.00 |
DY Tax and social security liabilities | 72 010.00 | 62 324.00 | | 72 010.00 |
EA Other liabilities | 350.00 | 1 876.00 | | 350.00 |
EB Prepaid income (2) | 4 055.00 | 4 005.00 | | 4 055.00 |
EC TOTAL (IV) | 209 991.00 | 142 718.00 | | 209 991.00 |
EE Grand total (I to V) | 533 324.00 | 424 864.00 | | 533 324.00 |
EG Accrued income and payables due within one year | 209 991.00 | 142 718.00 | | 209 991.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 122 053.00 | 146 434.00 | 268 487.00 | 122 053.00 |
FD Production sold - goods | 308 468.00 | 267 447.00 | 575 915.00 | 308 468.00 |
FG Production sold - services | 8 946.00 | 6 235.00 | 15 181.00 | 8 946.00 |
FJ Net sales | 439 467.00 | 420 116.00 | 859 583.00 | 439 467.00 |
FM Inventory production | | | 32 626.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 13 375.00 | |
FQ Other income | | | 32.00 | |
FR Total operating income (I) | | | 905 616.00 | |
FS Purchases of goods (including customs duties) | | | 155 573.00 | |
FU Purchases of raw materials and other supplies | | | 308 954.00 | |
FV Inventory change (raw materials and supplies) | | | 6 530.00 | |
FW Other purchases and external expenses | | | 150 445.00 | |
FX Taxes, duties, and similar payments | | | 3 603.00 | |
FY Salaries and Wages | | | 167 912.00 | |
FZ Social Security Contributions | | | 70 284.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 584.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 11 470.00 | |
GE Other Expenses | | | 1 010.00 | |
GF Total Operating Expenses (II) | | | 877 365.00 | |
GG - OPERATING RESULT (I - II) | | | 28 251.00 | |
GL Other interest and similar income | | | 2 062.00 | |
GP Total financial income (V) | | | 2 062.00 | |
GR Interest and similar expenses | | | | |
GT Net expenses on sales of marketable securities | | | 175.00 | |
GU Total financial expenses (VI) | | | 175.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 887.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 30 138.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 145.00 | 10 179.00 | | 145.00 |
HA Exceptional income from management transactions | | 3 188.00 | | |
HD Total exceptional income (VII) | | 3 188.00 | | |
HE Exceptional expenses on management operations | 421.00 | | | 421.00 |
HH Total exceptional expenses (VIII) | 421.00 | | | 421.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -421.00 | 3 188.00 | | -421.00 |
HL TOTAL REVENUE (I + III + V + VII) | 907 678.00 | 638 133.00 | | 907 678.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 877 961.00 | 732 292.00 | | 877 961.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 717.00 | -94 160.00 | | 29 717.00 |
| |
| 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 | 117 316.00 | | | 117 316.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20.00 | |
I4 DECREASES Grand Total | | | 117 316.00 | |
IO DECREASES Total including other intangible assets | | | 22 489.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 94 806.00 | |
KD ACQUISITIONS Total including other intangible assets | 22 489.00 | | | 22 489.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 94 806.00 | | | 94 806.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 20.00 | | | 20.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 115 437.00 | 1 584.00 | | 115 437.00 |
PE DEPRECIATION Total including other intangible assets | 22 130.00 | 167.00 | | 22 130.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 93 307.00 | 1 418.00 | | 93 307.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | | 11 470.00 | | |
6N Inventories and work in progress | 13 229.00 | | 13 229.00 | 13 229.00 |
6T Receivables | 1 987.00 | | | 1 987.00 |
7B Total provisions for depreciation | 15 216.00 | | 13 229.00 | 15 216.00 |
7C Grand total | 15 216.00 | 11 470.00 | 13 229.00 | 15 216.00 |
UE of which provisions and reversals: - Operating | | 11 470.00 | 13 229.00 | |
| |
| 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 | 132 886.00 | 132 886.00 | | 132 886.00 |
8C Staff and Related Accounts | 26 529.00 | 26 529.00 | | 26 529.00 |
8D Social Security and Other Social Organizations | 39 434.00 | 39 434.00 | | 39 434.00 |
8K Other liabilities (including liabilities related to repo transactions) | 350.00 | 350.00 | | 350.00 |
8L Deferred income | 4 055.00 | 4 055.00 | | 4 055.00 |
UX Other trade receivables | 256 980.00 | | | 256 980.00 |
UY Staff and related accounts | 2 000.00 | | | 2 000.00 |
VA Doubtful or disputed receivables | 1 987.00 | | | 1 987.00 |
VB VAT | 11 296.00 | | | 11 296.00 |
VI Group and Associates | 690.00 | 690.00 | | 690.00 |
VM Income taxes | 6 623.00 | | | 6 623.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 383.00 | 2 383.00 | | 2 383.00 |
VS Prepaid expenses | 1 368.00 | | | 1 368.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 280 254.00 | 280 254.00 | | 280 254.00 |
VW VAT | 3 664.00 | 3 664.00 | | 3 664.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 209 991.00 | 209 991.00 | | 209 991.00 |
| |
| 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 | 2 817.00 | 2 583.00 | | 2 817.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 813.00 | 2 785.00 | | 2 813.00 |
ST Other accounts | 53 535.00 | 52 898.00 | | 53 535.00 |
XQ Rental, rental and co-ownership charges | 14 692.00 | 15 967.00 | | 14 692.00 |
YP Average staff number | 4.00 | 4.00 | | 4.00 |
YT Subcontracting | 68 605.00 | 28 585.00 | | 68 605.00 |
YU External personnel | 10 800.00 | 10 800.00 | | 10 800.00 |
YW Business tax | 786.00 | 518.00 | | 786.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 603.00 | 3 101.00 | | 3 603.00 |
YY Amount of VAT collected | 92 286.00 | 88 559.00 | | 92 286.00 |
YZ Total deductible VAT on goods and services | 110 358.00 | 91 500.00 | | 110 358.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 150 445.00 | 111 035.00 | | 150 445.00 |
