| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 290 000.00 | | 290 000.00 | 290 000.00 |
AR Technical installations, industrial equipment and tools | 69 796.00 | 47 423.00 | 22 373.00 | 69 796.00 |
AT Other tangible assets | 92 517.00 | 31 632.00 | 60 885.00 | 92 517.00 |
BH Other financial assets | 15 054.00 | | 15 054.00 | 15 054.00 |
BJ TOTAL (I) | 467 366.00 | 79 055.00 | 388 311.00 | 467 366.00 |
BT Goods | 3 781.00 | | 3 781.00 | 3 781.00 |
BV Advances and down payments on orders | 9 000.00 | | 9 000.00 | 9 000.00 |
BZ Other receivables | 1 879.00 | | 1 879.00 | 1 879.00 |
CF Cash and cash equivalents | 17 006.00 | | 17 006.00 | 17 006.00 |
CH Prepaid expenses | 2 079.00 | | 2 079.00 | 2 079.00 |
CJ TOTAL (II) | 33 745.00 | | 33 745.00 | 33 745.00 |
CO Grand total (0 to V) | 501 111.00 | 79 055.00 | 422 056.00 | 501 111.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 74 443.00 | 33 629.00 | | 74 443.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 50 836.00 | 40 814.00 | | 50 836.00 |
DJ Investment subsidies | 7 525.00 | 12 562.00 | | 7 525.00 |
DL TOTAL (I) | 143 804.00 | 98 005.00 | | 143 804.00 |
DU Loans and Debts from Credit Institutions (3) | 184 557.00 | 244 615.00 | | 184 557.00 |
DV Miscellaneous Loans and Financial Debts (4) | 60 457.00 | 66 690.00 | | 60 457.00 |
DX Trade payables and related accounts | 11 945.00 | 19 776.00 | | 11 945.00 |
DY Tax and social security liabilities | 21 293.00 | 25 116.00 | | 21 293.00 |
EC TOTAL (IV) | 278 252.00 | 356 197.00 | | 278 252.00 |
EE Grand total (I to V) | 422 056.00 | 454 202.00 | | 422 056.00 |
EG Accrued income and payables due within one year | 155 714.00 | 174 361.00 | | 155 714.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 360 637.00 | | 360 637.00 | 360 637.00 |
FJ Net sales | 360 637.00 | | 360 637.00 | 360 637.00 |
FO Operating subsidies | | | 5 037.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 816.00 | |
FQ Other income | | | 14.00 | |
FR Total operating income (I) | | | 366 505.00 | |
FS Purchases of goods (including customs duties) | | | 90 667.00 | |
FT Inventory change (goods) | | | 625.00 | |
FW Other purchases and external expenses | | | 67 349.00 | |
FX Taxes, duties, and similar payments | | | 3 346.00 | |
FY Salaries and Wages | | | 83 399.00 | |
FZ Social Security Contributions | | | 22 547.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 25 517.00 | |
GE Other Expenses | | | 1 815.00 | |
GF Total Operating Expenses (II) | | | 295 267.00 | |
GG - OPERATING RESULT (I - II) | | | 71 238.00 | |
GR Interest and similar expenses | | | 7 285.00 | |
GU Total financial expenses (VI) | | | 7 285.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 285.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 63 953.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 816.00 | 808.00 | | 816.00 |
A4 Equity method investments | 1 813.00 | 1 797.00 | | 1 813.00 |
HE Exceptional expenses on management operations | 136.00 | 60.00 | | 136.00 |
HH Total exceptional expenses (VIII) | 136.00 | 60.00 | | 136.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -136.00 | -60.00 | | -136.00 |
HK Income tax | 12 981.00 | 8 303.00 | | 12 981.00 |
HL TOTAL REVENUE (I + III + V + VII) | 366 505.00 | 341 718.00 | | 366 505.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 315 668.00 | 300 905.00 | | 315 668.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 50 836.00 | 40 814.00 | | 50 836.00 |
| |
| 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 | 467 282.00 | | 84.00 | 467 282.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15 054.00 | |
I4 DECREASES Grand Total | | | 467 366.00 | |
IO DECREASES Total including other intangible assets | | | 290 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 162 313.00 | |
KD ACQUISITIONS Total including other intangible assets | 290 000.00 | | | 290 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 162 313.00 | | | 162 313.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 14 970.00 | | 84.00 | 14 970.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 53 538.00 | 25 517.00 | | 53 538.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 53 538.00 | 25 517.00 | | 53 538.00 |
| |
| 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 | 11 945.00 | 11 945.00 | | 11 945.00 |
8C Staff and Related Accounts | 6 461.00 | 6 461.00 | | 6 461.00 |
8D Social Security and Other Social Organizations | 10 009.00 | 10 009.00 | | 10 009.00 |
8E Income Taxes | 949.00 | 949.00 | | 949.00 |
UT Other financial assets | 15 054.00 | -1.00 | | 15 054.00 |
VB VAT | 1 879.00 | | | 1 879.00 |
VH Loans with a maturity of more than one year at origin | 184 557.00 | 62 019.00 | 122 538.00 | 184 557.00 |
VI Group and Associates | 60 457.00 | 60 457.00 | | 60 457.00 |
VK Loans repaid during the year | 60 058.00 | | | 60 058.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 086.00 | 1 086.00 | | 1 086.00 |
VS Prepaid expenses | 2 079.00 | | | 2 079.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 012.00 | 3 958.00 | 15 054.00 | 19 012.00 |
VW VAT | 2 787.00 | 2 787.00 | | 2 787.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 278 252.00 | 155 714.00 | 122 538.00 | 278 252.00 |
