| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 000.00 | | 4 000.00 | 4 000.00 |
AR Technical installations, industrial equipment and tools | 63 961.00 | 51 399.00 | 12 562.00 | 63 961.00 |
AT Other tangible assets | 183 715.00 | 85 693.00 | 98 021.00 | 183 715.00 |
BH Other financial assets | 5 390.00 | | 5 390.00 | 5 390.00 |
BJ TOTAL (I) | 257 066.00 | 137 093.00 | 119 973.00 | 257 066.00 |
BL Raw materials, supplies | 323.00 | | 323.00 | 323.00 |
BT Goods | 3 539.00 | | 3 539.00 | 3 539.00 |
BX Customers and related accounts | 3 887.00 | | 3 887.00 | 3 887.00 |
BZ Other receivables | 31 038.00 | | 31 038.00 | 31 038.00 |
CF Cash and cash equivalents | 156 045.00 | | 156 045.00 | 156 045.00 |
CH Prepaid expenses | 1 500.00 | | 1 500.00 | 1 500.00 |
CJ TOTAL (II) | 196 334.00 | | 196 334.00 | 196 334.00 |
CO Grand total (0 to V) | 453 401.00 | 137 093.00 | 316 308.00 | 453 401.00 |
| |
| 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 |
DG Other reserves | 133 714.00 | 86 637.00 | | 133 714.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 322.00 | 47 076.00 | | 34 322.00 |
DL TOTAL (I) | 176 506.00 | 142 184.00 | | 176 506.00 |
DU Loans and Debts from Credit Institutions (3) | 34 738.00 | 64 080.00 | | 34 738.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 477.00 | 12 589.00 | | 2 477.00 |
DX Trade payables and related accounts | 33 065.00 | 11 326.00 | | 33 065.00 |
DY Tax and social security liabilities | 39 720.00 | 58 107.00 | | 39 720.00 |
EA Other liabilities | 29 799.00 | 23 130.00 | | 29 799.00 |
EC TOTAL (IV) | 139 802.00 | 169 235.00 | | 139 802.00 |
EE Grand total (I to V) | 316 308.00 | 311 419.00 | | 316 308.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 28.00 | 18.00 | | 28.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 895 848.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 006.00 | |
FQ Other income | | | 11 376.00 | |
FR Total operating income (I) | | | 908 231.00 | |
FS Purchases of goods (including customs duties) | | | 60 331.00 | |
FT Inventory change (goods) | | | 667.00 | |
FU Purchases of raw materials and other supplies | | | 189 119.00 | |
FV Inventory change (raw materials and supplies) | | | 546.00 | |
FW Other purchases and external expenses | | | 141 176.00 | |
FX Taxes, duties, and similar payments | | | 5 916.00 | |
FY Salaries and Wages | | | 366 418.00 | |
FZ Social Security Contributions | | | 81 698.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 21 964.00 | |
GE Other Expenses | | | 844.00 | |
GF Total Operating Expenses (II) | | | 868 683.00 | |
GG - OPERATING RESULT (I - II) | | | 39 548.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 338.00 | |
GL Other interest and similar income | | | 637.00 | |
GP Total financial income (V) | | | 637.00 | |
GR Interest and similar expenses | | | 2 083.00 | |
GU Total financial expenses (VI) | | | 2 083.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 445.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 102.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 338.00 | 19.00 | | 338.00 |
HD Total exceptional income (VII) | 338.00 | 19.00 | | 338.00 |
HE Exceptional expenses on management operations | 1 021.00 | 1 147.00 | | 1 021.00 |
HH Total exceptional expenses (VIII) | 1 307.00 | 1 147.00 | | 1 307.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -969.00 | -1 127.00 | | -969.00 |
HK Income tax | 2 811.00 | 6 376.00 | | 2 811.00 |
HL TOTAL REVENUE (I + III + V + VII) | 909 207.00 | 789 017.00 | | 909 207.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 874 885.00 | 741 940.00 | | 874 885.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 322.00 | 47 076.00 | | 34 322.00 |
| |
| 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 | 229 346.00 | | 37 831.00 | 229 346.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 390.00 | |
I4 DECREASES Grand Total | 10 111.00 | | 257 066.00 | 10 111.00 |
IO DECREASES Total including other intangible assets | | | 4 000.00 | |
IY DECREASES Total Tangible Fixed Assets | 10 111.00 | | 247 676.00 | 10 111.00 |
KD ACQUISITIONS Total including other intangible assets | 4 000.00 | | | 4 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 219 956.00 | | 37 831.00 | 219 956.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 390.00 | | | 5 390.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 124 953.00 | 21 964.00 | 9 824.00 | 124 953.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 124 953.00 | 21 964.00 | 9 824.00 | 124 953.00 |
| |
| 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 | 33 066.00 | 33 066.00 | | 33 066.00 |
8C Staff and Related Accounts | 12 287.00 | 12 287.00 | | 12 287.00 |
8D Social Security and Other Social Organizations | 13 677.00 | 13 677.00 | | 13 677.00 |
8K Other liabilities (including liabilities related to repo transactions) | 29 800.00 | 29 800.00 | | 29 800.00 |
UT Other financial assets | 5 390.00 | | | 5 390.00 |
UX Other trade receivables | 3 888.00 | | | 3 888.00 |
VB VAT | 5 458.00 | | | 5 458.00 |
VG Loans with a maturity of up to one year at origin | 34 738.00 | 30 710.00 | 4 028.00 | 34 738.00 |
VI Group and Associates | 2 478.00 | 2 478.00 | | 2 478.00 |
VM Income taxes | 20 363.00 | | | 20 363.00 |
VQ Other Taxes, Duties, and Similar Debts | 263.00 | 263.00 | | 263.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 876.00 | | | 4 876.00 |
VS Prepaid expenses | 1 501.00 | | | 1 501.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 476.00 | 36 086.00 | 5 390.00 | 41 476.00 |
VW VAT | 13 494.00 | 13 494.00 | | 13 494.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 139 803.00 | 135 775.00 | 4 028.00 | 139 803.00 |
