| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 701.00 | 701.00 | | 701.00 |
AH Goodwill | 11 615.00 | | 11 615.00 | 11 615.00 |
AR Technical installations, industrial equipment and tools | 124 507.00 | 107 565.00 | 16 942.00 | 124 507.00 |
AT Other tangible assets | 159 224.00 | 149 972.00 | 9 252.00 | 159 224.00 |
BH Other financial assets | 50 051.00 | | 50 051.00 | 50 051.00 |
BJ TOTAL (I) | 346 100.00 | 258 238.00 | 87 862.00 | 346 100.00 |
BL Raw materials, supplies | 7 628.00 | | 7 628.00 | 7 628.00 |
BN Goods in progress | 537.00 | | 537.00 | 537.00 |
BZ Other receivables | 97 544.00 | | 97 544.00 | 97 544.00 |
CF Cash and cash equivalents | 79 224.00 | | 79 224.00 | 79 224.00 |
CH Prepaid expenses | 2 442.00 | | 2 442.00 | 2 442.00 |
CJ TOTAL (II) | 187 376.00 | | 187 376.00 | 187 376.00 |
CO Grand total (0 to V) | 533 477.00 | 258 238.00 | 275 239.00 | 533 477.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 500.00 | 37 500.00 | | 37 500.00 |
DD Legal reserve (1) | 3 750.00 | 3 750.00 | | 3 750.00 |
DG Other reserves | 4 017.00 | 4 017.00 | | 4 017.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 81 570.00 | 72 846.00 | | 81 570.00 |
DL TOTAL (I) | 126 838.00 | 118 114.00 | | 126 838.00 |
DU Loans and Debts from Credit Institutions (3) | 2 566.00 | 1 402.00 | | 2 566.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 956.00 | 15 970.00 | | 3 956.00 |
DX Trade payables and related accounts | 91 731.00 | 101 503.00 | | 91 731.00 |
DY Tax and social security liabilities | 50 146.00 | 53 613.00 | | 50 146.00 |
EC TOTAL (IV) | 148 400.00 | 172 490.00 | | 148 400.00 |
EE Grand total (I to V) | 275 239.00 | 290 604.00 | | 275 239.00 |
EG Accrued income and payables due within one year | 148 400.00 | 172 490.00 | | 148 400.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 039 259.00 | | 1 039 259.00 | 1 039 259.00 |
FJ Net sales | 1 039 259.00 | | 1 039 259.00 | 1 039 259.00 |
FM Inventory production | | | 107.00 | |
FO Operating subsidies | | | 5 394.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 17 936.00 | |
FQ Other income | | | 1 099.00 | |
FR Total operating income (I) | | | 1 063 797.00 | |
FU Purchases of raw materials and other supplies | | | 315 857.00 | |
FV Inventory change (raw materials and supplies) | | | -998.00 | |
FW Other purchases and external expenses | | | 311 002.00 | |
FX Taxes, duties, and similar payments | | | 10 785.00 | |
FY Salaries and Wages | | | 254 763.00 | |
FZ Social Security Contributions | | | 55 474.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 487.00 | |
GE Other Expenses | | | 427.00 | |
GF Total Operating Expenses (II) | | | 962 800.00 | |
GG - OPERATING RESULT (I - II) | | | 100 996.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 932.00 | |
GP Total financial income (V) | | | 2 932.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 2 932.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 103 929.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 22 359.00 | 17 977.00 | | 22 359.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 066 729.00 | 1 087 433.00 | | 1 066 729.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 985 159.00 | 1 014 586.00 | | 985 159.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 81 570.00 | 72 846.00 | | 81 570.00 |
HP References: Equipment leasing | | 3 410.00 | | |
| |
| 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 | 337 971.00 | | 8 130.00 | 337 971.00 |
I3 DECREASES Total Financial Fixed Assets | | | 50 051.00 | |
I4 DECREASES Grand Total | | | 346 101.00 | |
IO DECREASES Total including other intangible assets | | | 12 317.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 283 732.00 | |
KD ACQUISITIONS Total including other intangible assets | 12 317.00 | | | 12 317.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 275 603.00 | | 8 130.00 | 275 603.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 50 051.00 | | | 50 051.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 242 751.00 | 15 488.00 | | 242 751.00 |
PE DEPRECIATION Total including other intangible assets | 701.00 | | | 701.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 242 050.00 | 15 488.00 | | 242 050.00 |
| |
| 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 | 91 731.00 | 91 731.00 | | 91 731.00 |
8C Staff and Related Accounts | 24 082.00 | 24 082.00 | | 24 082.00 |
8D Social Security and Other Social Organizations | 21 063.00 | 21 063.00 | | 21 063.00 |
UT Other financial assets | 50 051.00 | | | 50 051.00 |
VB VAT | 1 012.00 | | | 1 012.00 |
VC Group and associates | 88 220.00 | | | 88 220.00 |
VG Loans with a maturity of up to one year at origin | 2 567.00 | 2 567.00 | | 2 567.00 |
VI Group and Associates | 3 957.00 | 3 957.00 | | 3 957.00 |
VP Miscellaneous | 7 762.00 | | | 7 762.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 558.00 | 2 558.00 | | 2 558.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 551.00 | | | 551.00 |
VS Prepaid expenses | 2 442.00 | | | 2 442.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 150 038.00 | 99 987.00 | 50 051.00 | 150 038.00 |
VW VAT | 2 442.00 | 2 442.00 | | 2 442.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 148 401.00 | 148 401.00 | | 148 401.00 |
