| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 31 096.00 | 31 096.00 | | 31 096.00 |
AP Buildings | 273 970.00 | 133 633.00 | 140 337.00 | 273 970.00 |
AR Technical installations, industrial equipment and tools | 4 273.00 | 4 273.00 | | 4 273.00 |
AT Other tangible assets | 76 863.00 | 75 148.00 | 1 715.00 | 76 863.00 |
BH Other financial assets | 12 160.00 | | 12 160.00 | 12 160.00 |
BJ TOTAL (I) | 399 375.00 | 244 149.00 | 155 226.00 | 399 375.00 |
BP Services in progress | 116 728.00 | | 116 728.00 | 116 728.00 |
BV Advances and down payments on orders | 4 140.00 | | 4 140.00 | 4 140.00 |
BX Customers and related accounts | 648 255.00 | 18 050.00 | 630 206.00 | 648 255.00 |
BZ Other receivables | 88 032.00 | | 88 032.00 | 88 032.00 |
CD Marketable securities | 1 457.00 | | 1 457.00 | 1 457.00 |
CF Cash and cash equivalents | 21 818.00 | | 21 818.00 | 21 818.00 |
CH Prepaid expenses | 10 541.00 | | 10 541.00 | 10 541.00 |
CJ TOTAL (II) | 890 971.00 | 18 050.00 | 872 921.00 | 890 971.00 |
CO Grand total (0 to V) | 1 290 347.00 | 262 199.00 | 1 028 147.00 | 1 290 347.00 |
CU Other investments | 1 014.00 | | 1 014.00 | 1 014.00 |
| |
| 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) | 7 628.00 | 7 628.00 | | 7 628.00 |
DG Other reserves | 105 605.00 | 105 605.00 | | 105 605.00 |
DH Retained earnings | 35 940.00 | 12 848.00 | | 35 940.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 197 362.00 | 23 092.00 | | 197 362.00 |
DL TOTAL (I) | 356 535.00 | 159 173.00 | | 356 535.00 |
DU Loans and Debts from Credit Institutions (3) | 36 107.00 | 100 518.00 | | 36 107.00 |
DV Miscellaneous Loans and Financial Debts (4) | 75.00 | 75.00 | | 75.00 |
DX Trade payables and related accounts | 238 022.00 | 303 543.00 | | 238 022.00 |
DY Tax and social security liabilities | 316 518.00 | 294 505.00 | | 316 518.00 |
EA Other liabilities | 80 889.00 | 84 355.00 | | 80 889.00 |
EC TOTAL (IV) | 671 613.00 | 782 997.00 | | 671 613.00 |
EE Grand total (I to V) | 1 028 147.00 | 942 170.00 | | 1 028 147.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 184 853.00 | 850.00 | 2 185 703.00 | 2 184 853.00 |
FJ Net sales | 2 184 853.00 | 850.00 | 2 185 703.00 | 2 184 853.00 |
FM Inventory production | | | 32 358.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 56 334.00 | |
FQ Other income | | | 27.00 | |
FR Total operating income (I) | | | 2 274 422.00 | |
FW Other purchases and external expenses | | | 664 286.00 | |
FX Taxes, duties, and similar payments | | | 30 607.00 | |
FY Salaries and Wages | | | 943 587.00 | |
FZ Social Security Contributions | | | 384 239.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 21 549.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 3 650.00 | |
GE Other Expenses | | | 2 283.00 | |
GF Total Operating Expenses (II) | | | 2 050 200.00 | |
GG - OPERATING RESULT (I - II) | | | 224 222.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | | |
GM Reversals of provisions and transfers of expenses | | | 81.00 | |
GP Total financial income (V) | | | 81.00 | |
GR Interest and similar expenses | | | 13 348.00 | |
GU Total financial expenses (VI) | | | 13 348.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -13 267.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 210 955.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 3 111.00 | 3 861.00 | | 3 111.00 |
HH Total exceptional expenses (VIII) | 3 111.00 | 3 861.00 | | 3 111.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 111.00 | -3 861.00 | | -3 111.00 |
HK Income tax | 10 482.00 | | | 10 482.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 274 504.00 | 1 879 654.00 | | 2 274 504.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 077 142.00 | 1 856 562.00 | | 2 077 142.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 197 362.00 | 23 092.00 | | 197 362.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 16 500.00 | 3 650.00 | 2 100.00 | 16 500.00 |
7B Total provisions for depreciation | 16 500.00 | 3 650.00 | 2 100.00 | 16 500.00 |
7C Grand total | 16 500.00 | 3 650.00 | 2 100.00 | 16 500.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 75.00 | 75.00 | | 75.00 |
8B Suppliers and Related Accounts | 238 022.00 | 238 022.00 | | 238 022.00 |
8K Other liabilities (including liabilities related to repo transactions) | 80 889.00 | 80 889.00 | | 80 889.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 758 988.00 | 746 829.00 | 12 160.00 | 758 988.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 671 613.00 | 651 085.00 | 20 528.00 | 671 613.00 |
