| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 548.00 | 548.00 | | 548.00 |
AH Goodwill | 65 000.00 | | 65 000.00 | 65 000.00 |
AR Technical installations, industrial equipment and tools | 5 343.00 | 3 736.00 | 1 607.00 | 5 343.00 |
AT Other tangible assets | 39 635.00 | 22 544.00 | 17 091.00 | 39 635.00 |
BJ TOTAL (I) | 112 432.00 | 26 828.00 | 85 604.00 | 112 432.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 11 288.00 | | 11 288.00 | 11 288.00 |
CD Marketable securities | 154 949.00 | | 154 949.00 | 154 949.00 |
CF Cash and cash equivalents | 57 895.00 | | 57 895.00 | 57 895.00 |
CJ TOTAL (II) | 224 132.00 | | 224 132.00 | 224 132.00 |
CO Grand total (0 to V) | 336 564.00 | 26 828.00 | 309 736.00 | 336 564.00 |
CU Other investments | 1 905.00 | | 1 905.00 | 1 905.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DH Retained earnings | 164 616.00 | 118 293.00 | | 164 616.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 38 262.00 | 46 323.00 | | 38 262.00 |
DL TOTAL (I) | 205 078.00 | 166 816.00 | | 205 078.00 |
DU Loans and Debts from Credit Institutions (3) | 24 398.00 | 34 639.00 | | 24 398.00 |
DV Miscellaneous Loans and Financial Debts (4) | 73 912.00 | 55 866.00 | | 73 912.00 |
DX Trade payables and related accounts | 4 807.00 | 4 363.00 | | 4 807.00 |
DY Tax and social security liabilities | 800.00 | 3 200.00 | | 800.00 |
EA Other liabilities | 741.00 | 2 674.00 | | 741.00 |
EC TOTAL (IV) | 104 658.00 | 100 743.00 | | 104 658.00 |
EE Grand total (I to V) | 309 736.00 | 267 559.00 | | 309 736.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 436 775.00 | | 436 775.00 | 436 775.00 |
FJ Net sales | 436 775.00 | | 436 775.00 | 436 775.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 895.00 | |
FQ Other income | | | 161.00 | |
FR Total operating income (I) | | | 438 831.00 | |
FU Purchases of raw materials and other supplies | | | 14 678.00 | |
FW Other purchases and external expenses | | | 72 354.00 | |
FX Taxes, duties, and similar payments | | | 23 416.00 | |
FY Salaries and Wages | | | 185 414.00 | |
FZ Social Security Contributions | | | 86 161.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 279.00 | |
GE Other Expenses | | | 24.00 | |
GF Total Operating Expenses (II) | | | 390 326.00 | |
GG - OPERATING RESULT (I - II) | | | 48 506.00 | |
GL Other interest and similar income | | | 1 727.00 | |
GP Total financial income (V) | | | 1 727.00 | |
GR Interest and similar expenses | | | 1 324.00 | |
GU Total financial expenses (VI) | | | 1 324.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 403.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 48 908.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 4.00 | | | 4.00 |
HH Total exceptional expenses (VIII) | 4.00 | | | 4.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4.00 | | | -4.00 |
HK Income tax | 10 643.00 | 13 667.00 | | 10 643.00 |
HL TOTAL REVENUE (I + III + V + VII) | 440 558.00 | 415 951.00 | | 440 558.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 402 297.00 | 369 628.00 | | 402 297.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 38 262.00 | 46 323.00 | | 38 262.00 |
| |
| 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 | 94 999.00 | | 17 433.00 | 94 999.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 905.00 | |
I4 DECREASES Grand Total | | | 112 432.00 | |
IO DECREASES Total including other intangible assets | | | 65 548.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 44 978.00 | |
KD ACQUISITIONS Total including other intangible assets | 65 548.00 | | | 65 548.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 27 545.00 | | 17 433.00 | 27 545.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 905.00 | | | 1 905.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 18 949.00 | 7 879.00 | | 18 949.00 |
PE DEPRECIATION Total including other intangible assets | 548.00 | | | 548.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 18 401.00 | 7 879.00 | | 18 401.00 |
| |
| 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 | 4 807.00 | 4 807.00 | | 4 807.00 |
8D Social Security and Other Social Organizations | 800.00 | 800.00 | | 800.00 |
8K Other liabilities (including liabilities related to repo transactions) | 741.00 | 741.00 | | 741.00 |
VH Loans with a maturity of more than one year at origin | 24 398.00 | 24 398.00 | | 24 398.00 |
VI Group and Associates | 73 912.00 | 73 912.00 | | 73 912.00 |
VJ Loans taken out during the year | 1 324.00 | | | 1 324.00 |
VK Loans repaid during the year | 11 565.00 | | | 11 565.00 |
VM Income taxes | 4 191.00 | | | 4 191.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 097.00 | | | 7 097.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 288.00 | 11 288.00 | | 11 288.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 104 658.00 | 104 658.00 | | 104 658.00 |
