| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 560.00 | 10 560.00 | | 10 560.00 |
AP Buildings | 1 800.00 | 333.00 | 1 467.00 | 1 800.00 |
AR Technical installations, industrial equipment and tools | 53 757.00 | 42 957.00 | 10 800.00 | 53 757.00 |
AT Other tangible assets | 85 177.00 | 69 162.00 | 16 014.00 | 85 177.00 |
BH Other financial assets | 723.00 | | 723.00 | 723.00 |
BJ TOTAL (I) | 152 017.00 | 123 013.00 | 29 005.00 | 152 017.00 |
BL Raw materials, supplies | 18 324.00 | | 18 324.00 | 18 324.00 |
BX Customers and related accounts | 1 817 655.00 | | 1 817 655.00 | 1 817 655.00 |
BZ Other receivables | 38 789.00 | | 38 789.00 | 38 789.00 |
CF Cash and cash equivalents | 527 579.00 | | 527 579.00 | 527 579.00 |
CH Prepaid expenses | 31 835.00 | | 31 835.00 | 31 835.00 |
CJ TOTAL (II) | 2 434 182.00 | | 2 434 182.00 | 2 434 182.00 |
CO Grand total (0 to V) | 2 586 199.00 | 123 013.00 | 2 463 186.00 | 2 586 199.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 76 225.00 | 76 225.00 | | 76 225.00 |
DD Legal reserve (1) | 7 622.00 | 7 622.00 | | 7 622.00 |
DG Other reserves | 173 147.00 | 173 147.00 | | 173 147.00 |
DH Retained earnings | 1 630 227.00 | 1 482 945.00 | | 1 630 227.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 275 017.00 | 247 282.00 | | 275 017.00 |
DL TOTAL (I) | 2 162 238.00 | 1 987 220.00 | | 2 162 238.00 |
DU Loans and Debts from Credit Institutions (3) | 49.00 | 47.00 | | 49.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 410.00 | 3 263.00 | | 3 410.00 |
DX Trade payables and related accounts | 182 191.00 | 63 504.00 | | 182 191.00 |
DY Tax and social security liabilities | 115 299.00 | 224 406.00 | | 115 299.00 |
EC TOTAL (IV) | 300 949.00 | 291 220.00 | | 300 949.00 |
EE Grand total (I to V) | 2 463 186.00 | 2 278 440.00 | | 2 463 186.00 |
EG Accrued income and payables due within one year | 300 949.00 | 291 220.00 | | 300 949.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 49.00 | 47.00 | | 49.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FG Production sold - services | 1 523 368.00 | 131.00 | 1 523 499.00 | 1 523 368.00 |
FJ Net sales | 1 523 368.00 | 131.00 | 1 523 499.00 | 1 523 368.00 |
FO Operating subsidies | | | 2 381.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 1 525 883.00 | |
FU Purchases of raw materials and other supplies | | | 405 666.00 | |
FV Inventory change (raw materials and supplies) | | | 9 512.00 | |
FW Other purchases and external expenses | | | 265 986.00 | |
FX Taxes, duties, and similar payments | | | 23 180.00 | |
FY Salaries and Wages | | | 284 748.00 | |
FZ Social Security Contributions | | | 119 870.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 17 333.00 | |
GE Other Expenses | | | 786.00 | |
GF Total Operating Expenses (II) | | | 1 127 080.00 | |
GG - OPERATING RESULT (I - II) | | | 398 802.00 | |
GL Other interest and similar income | | | 337.00 | |
GP Total financial income (V) | | | 337.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 337.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 399 139.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 89 667.00 | 85 328.00 | | 89 667.00 |
A4 Equity method investments | 784.00 | 483.00 | | 784.00 |
HB Exceptional income from capital transactions | | 833.00 | | |
HD Total exceptional income (VII) | | 833.00 | | |
HE Exceptional expenses on management operations | | 24 545.00 | | |
HH Total exceptional expenses (VIII) | | 24 545.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -23 712.00 | | |
HK Income tax | 124 122.00 | 109 167.00 | | 124 122.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 526 219.00 | 2 059 289.00 | | 1 526 219.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 251 202.00 | 1 812 007.00 | | 1 251 202.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 275 017.00 | 247 282.00 | | 275 017.00 |
HP References: Equipment leasing | 2 873.00 | 1 674.00 | | 2 873.00 |
| |
| 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 | 151 238.00 | | 779.00 | 151 238.00 |
I3 DECREASES Total Financial Fixed Assets | | | 723.00 | |
I4 DECREASES Grand Total | | | 152 017.00 | |
IO DECREASES Total including other intangible assets | | | 10 560.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 140 734.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 560.00 | | | 10 560.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 139 955.00 | | 779.00 | 139 955.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 723.00 | | | 723.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 105 679.00 | 17 333.00 | | 105 679.00 |
PE DEPRECIATION Total including other intangible assets | 10 560.00 | | | 10 560.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 95 119.00 | 17 333.00 | | 95 119.00 |
