| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 392.00 | 392.00 | | 392.00 |
AP Buildings | 111 614.00 | 111 614.00 | | 111 614.00 |
AR Technical installations, industrial equipment and tools | 168 816.00 | 166 065.00 | 2 751.00 | 168 816.00 |
AT Other tangible assets | 223 051.00 | 172 854.00 | 50 197.00 | 223 051.00 |
BD Other fixed assets | 152.00 | | 152.00 | 152.00 |
BH Other financial assets | 15 245.00 | | 15 245.00 | 15 245.00 |
BJ TOTAL (I) | 519 270.00 | 450 924.00 | 68 345.00 | 519 270.00 |
BT Goods | 290 366.00 | 9 250.00 | 281 116.00 | 290 366.00 |
BX Customers and related accounts | 67 352.00 | 3 148.00 | 64 204.00 | 67 352.00 |
BZ Other receivables | 4 403.00 | | 4 403.00 | 4 403.00 |
CF Cash and cash equivalents | 1 208 602.00 | | 1 208 602.00 | 1 208 602.00 |
CH Prepaid expenses | 4 452.00 | | 4 452.00 | 4 452.00 |
CJ TOTAL (II) | 1 575 176.00 | 12 398.00 | 1 562 777.00 | 1 575 176.00 |
CO Grand total (0 to V) | 2 094 445.00 | 463 323.00 | 1 631 123.00 | 2 094 445.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 550 000.00 | 550 000.00 | | 550 000.00 |
DD Legal reserve (1) | 55 000.00 | 55 000.00 | | 55 000.00 |
DG Other reserves | 686 726.00 | 608 166.00 | | 686 726.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 63 037.00 | 78 560.00 | | 63 037.00 |
DL TOTAL (I) | 1 354 763.00 | 1 291 726.00 | | 1 354 763.00 |
DU Loans and Debts from Credit Institutions (3) | 174.00 | | | 174.00 |
DX Trade payables and related accounts | 155 819.00 | 226 901.00 | | 155 819.00 |
DY Tax and social security liabilities | 116 567.00 | 196 637.00 | | 116 567.00 |
EA Other liabilities | 3 800.00 | 3 400.00 | | 3 800.00 |
EC TOTAL (IV) | 276 360.00 | 426 938.00 | | 276 360.00 |
EE Grand total (I to V) | 1 631 123.00 | 1 718 663.00 | | 1 631 123.00 |
EG Accrued income and payables due within one year | 276 360.00 | 426 938.00 | | 276 360.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 574 544.00 | | 2 574 544.00 | 2 574 544.00 |
FG Production sold - services | 426 524.00 | | 426 524.00 | 426 524.00 |
FJ Net sales | 3 001 068.00 | | 3 001 068.00 | 3 001 068.00 |
FO Operating subsidies | | | -2 959.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 30 743.00 | |
FQ Other income | | | 210.00 | |
FR Total operating income (I) | | | 3 029 062.00 | |
FS Purchases of goods (including customs duties) | | | 2 210 324.00 | |
FT Inventory change (goods) | | | 20 123.00 | |
FU Purchases of raw materials and other supplies | | | 321.00 | |
FW Other purchases and external expenses | | | 233 268.00 | |
FX Taxes, duties, and similar payments | | | 22 808.00 | |
FY Salaries and Wages | | | 327 330.00 | |
FZ Social Security Contributions | | | 118 020.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 313.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 9 250.00 | |
GE Other Expenses | | | 367.00 | |
GF Total Operating Expenses (II) | | | 2 953 123.00 | |
GG - OPERATING RESULT (I - II) | | | 75 939.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 174.00 | |
GU Total financial expenses (VI) | | | 174.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -172.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 75 767.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 20 643.00 | 25 525.00 | | 20 643.00 |
HB Exceptional income from capital transactions | 8 065.00 | 349 787.00 | | 8 065.00 |
HD Total exceptional income (VII) | 8 065.00 | 349 787.00 | | 8 065.00 |
HF Exceptional expenses on capital transactions | 8 065.00 | 171 648.00 | | 8 065.00 |
HH Total exceptional expenses (VIII) | 8 065.00 | 171 648.00 | | 8 065.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 178 138.00 | | |
HK Income tax | 12 730.00 | 19 869.00 | | 12 730.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 037 129.00 | 3 720 898.00 | | 3 037 129.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 974 092.00 | 3 642 338.00 | | 2 974 092.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 63 037.00 | 78 560.00 | | 63 037.00 |
HQ References: Real Estate Leasing | 1 573.00 | 1 499.00 | | 1 573.00 |
| |
| 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 | 497 747.00 | | 29 776.00 | 497 747.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15 245.00 | |
I4 DECREASES Grand Total | | 8 406.00 | 519 117.00 | |
IO DECREASES Total including other intangible assets | | | 392.00 | |
IY DECREASES Total Tangible Fixed Assets | | 8 406.00 | 503 480.00 | |
KD ACQUISITIONS Total including other intangible assets | 392.00 | | | 392.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 482 110.00 | | 29 776.00 | 482 110.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 245.00 | | | 15 245.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 439 953.00 | 11 313.00 | 341.00 | 439 953.00 |
PE DEPRECIATION Total including other intangible assets | 392.00 | | | 392.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 439 561.00 | 11 313.00 | 341.00 | 439 561.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 10 100.00 | 9 250.00 | 10 100.00 | 10 100.00 |
6T Receivables | 3 148.00 | | | 3 148.00 |
7B Total provisions for depreciation | 13 248.00 | 9 250.00 | 10 100.00 | 13 248.00 |
7C Grand total | 13 248.00 | 9 250.00 | 10 100.00 | 13 248.00 |
UE of which provisions and reversals: - Operating | | 9 250.00 | 10 100.00 | |
| |
| 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 | 155 819.00 | 155 819.00 | | 155 819.00 |
8C Staff and Related Accounts | 38 594.00 | 38 594.00 | | 38 594.00 |
8D Social Security and Other Social Organizations | 57 726.00 | 57 726.00 | | 57 726.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 800.00 | 3 800.00 | | 3 800.00 |
UT Other financial assets | 15 245.00 | | | 15 245.00 |
UX Other trade receivables | 63 587.00 | | | 63 587.00 |
VA Doubtful or disputed receivables | 3 765.00 | | | 3 765.00 |
VB VAT | 155.00 | | | 155.00 |
VG Loans with a maturity of up to one year at origin | 174.00 | 174.00 | | 174.00 |
VM Income taxes | 4 248.00 | | | 4 248.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 926.00 | 6 926.00 | | 6 926.00 |
VS Prepaid expenses | 4 452.00 | | | 4 452.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 91 452.00 | 76 207.00 | 15 245.00 | 91 452.00 |
VW VAT | 13 321.00 | 13 321.00 | | 13 321.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 276 360.00 | 276 360.00 | | 276 360.00 |
