| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 3 601 534.00 | 1 125 322.00 | 2 476 212.00 | 3 601 534.00 |
AT Other tangible assets | 81 713.00 | 16 546.00 | 65 167.00 | 81 713.00 |
AV Fixed assets in progress | | | | |
BH Other financial assets | | | | |
BJ TOTAL (I) | 3 683 247.00 | 1 141 868.00 | 2 541 379.00 | 3 683 247.00 |
BX Customers and related accounts | 1 363 996.00 | | 1 363 996.00 | 1 363 996.00 |
BZ Other receivables | 282 076.00 | | 282 076.00 | 282 076.00 |
CJ TOTAL (II) | 1 646 072.00 | | 1 646 072.00 | 1 646 072.00 |
CO Grand total (0 to V) | 5 329 319.00 | 1 141 868.00 | 4 187 451.00 | 5 329 319.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 321 545.00 | | | 321 545.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 233 314.00 | 321 645.00 | | 233 314.00 |
DL TOTAL (I) | 555 959.00 | 322 645.00 | | 555 959.00 |
DQ Provisions for Expenses | 28 347.00 | 13 160.00 | | 28 347.00 |
DR TOTAL (IV) | 28 347.00 | 13 160.00 | | 28 347.00 |
DU Loans and Debts from Credit Institutions (3) | 72 402.00 | 4 546.00 | | 72 402.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 426 702.00 | 4 652 652.00 | | 1 426 702.00 |
DX Trade payables and related accounts | 1 120 469.00 | 1 086 455.00 | | 1 120 469.00 |
DY Tax and social security liabilities | 831 872.00 | 1 112 984.00 | | 831 872.00 |
EA Other liabilities | 151 700.00 | 24 561.00 | | 151 700.00 |
EC TOTAL (IV) | 3 603 145.00 | 6 881 197.00 | | 3 603 145.00 |
EE Grand total (I to V) | 4 187 451.00 | 7 217 002.00 | | 4 187 451.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 7 294 320.00 | | 7 294 320.00 | 7 294 320.00 |
FJ Net sales | 7 294 320.00 | | 7 294 320.00 | 7 294 320.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | -11 140.00 | |
FQ Other income | | | 6 581.00 | |
FR Total operating income (I) | | | 7 289 761.00 | |
FW Other purchases and external expenses | | | 3 908 102.00 | |
FX Taxes, duties, and similar payments | | | 137 218.00 | |
FY Salaries and Wages | | | 1 491 382.00 | |
FZ Social Security Contributions | | | 683 635.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 731 366.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 15 187.00 | |
GE Other Expenses | | | 24 760.00 | |
GF Total Operating Expenses (II) | | | 6 991 650.00 | |
GG - OPERATING RESULT (I - II) | | | 298 112.00 | |
GR Interest and similar expenses | | | 37 591.00 | |
GU Total financial expenses (VI) | | | 37 591.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -37 591.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 260 520.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 5 884.00 | | | 5 884.00 |
HF Exceptional expenses on capital transactions | 1 183.00 | | | 1 183.00 |
HH Total exceptional expenses (VIII) | 7 067.00 | | | 7 067.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 067.00 | | | -7 067.00 |
HK Income tax | 20 139.00 | 108 409.00 | | 20 139.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 289 761.00 | 4 216 500.00 | | 7 289 761.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 056 447.00 | 3 894 854.00 | | 7 056 447.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 233 314.00 | 321 645.00 | | 233 314.00 |
| |
| 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 | 3 577 429.00 | | 107 879.00 | 3 577 429.00 |
I3 DECREASES Total Financial Fixed Assets | | 500.00 | | |
I4 DECREASES Grand Total | | 2 061.00 | 3 683 247.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 561.00 | 3 683 247.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 576 929.00 | | 107 879.00 | 3 576 929.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 500.00 | | | 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 410 879.00 | 731 366.00 | 378.00 | 410 879.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 410 879.00 | 731 366.00 | 378.00 | 410 879.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | 13 160.00 | 15 187.00 | | 13 160.00 |
7C Grand total | 13 160.00 | 15 187.00 | | 13 160.00 |
UE of which provisions and reversals: - Operating | | 15 187.00 | | |
| |
| 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 | 1 120 469.00 | 1 120 469.00 | | 1 120 469.00 |
8J Fixed Asset Liabilities and Related Accounts | 1 426 702.00 | 1 426 702.00 | | 1 426 702.00 |
8K Other liabilities (including liabilities related to repo transactions) | 151 700.00 | 151 700.00 | | 151 700.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 187 451.00 | 4 187 451.00 | | 4 187 451.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 603 145.00 | 3 603 145.00 | | 3 603 145.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 39.00 | | | 39.00 |
