| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 42 338.00 | 26 461.00 | 15 877.00 | 42 338.00 |
AP Buildings | 219 951.00 | 204 406.00 | 15 546.00 | 219 951.00 |
AR Technical installations, industrial equipment and tools | 320 257.00 | 318 832.00 | 1 425.00 | 320 257.00 |
AT Other tangible assets | 74 362.00 | 73 416.00 | 945.00 | 74 362.00 |
BH Other financial assets | 60.00 | | 60.00 | 60.00 |
BJ TOTAL (I) | 656 968.00 | 623 115.00 | 33 853.00 | 656 968.00 |
BX Customers and related accounts | 61 464.00 | | 61 464.00 | 61 464.00 |
BZ Other receivables | 12 717.00 | | 12 717.00 | 12 717.00 |
CF Cash and cash equivalents | 615 583.00 | | 615 583.00 | 615 583.00 |
CH Prepaid expenses | 48 358.00 | | 48 358.00 | 48 358.00 |
CJ TOTAL (II) | 738 121.00 | | 738 121.00 | 738 121.00 |
CO Grand total (0 to V) | 1 395 089.00 | 623 115.00 | 771 974.00 | 1 395 089.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 43 200.00 | 43 200.00 | | 43 200.00 |
DD Legal reserve (1) | 4 320.00 | 4 320.00 | | 4 320.00 |
DF Regulated reserves (1) | 253 705.00 | 253 705.00 | | 253 705.00 |
DG Other reserves | 4 816.00 | 4 816.00 | | 4 816.00 |
DH Retained earnings | 355 198.00 | 291 109.00 | | 355 198.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 71 018.00 | 64 089.00 | | 71 018.00 |
DL TOTAL (I) | 732 257.00 | 661 239.00 | | 732 257.00 |
DU Loans and Debts from Credit Institutions (3) | 3 433.00 | 43 896.00 | | 3 433.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 659.00 | 31 254.00 | | 7 659.00 |
DX Trade payables and related accounts | 14 550.00 | 11 705.00 | | 14 550.00 |
DY Tax and social security liabilities | 13 540.00 | 14 506.00 | | 13 540.00 |
EA Other liabilities | 6.00 | 3 700.00 | | 6.00 |
EB Prepaid income (2) | 529.00 | 505.00 | | 529.00 |
EC TOTAL (IV) | 39 717.00 | 105 566.00 | | 39 717.00 |
EE Grand total (I to V) | 771 974.00 | 766 805.00 | | 771 974.00 |
EG Accrued income and payables due within one year | 39 717.00 | 102 136.00 | | 39 717.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 335 213.00 | | 335 213.00 | 335 213.00 |
FJ Net sales | 335 213.00 | | 335 213.00 | 335 213.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 146.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 338 361.00 | |
FW Other purchases and external expenses | | | 179 477.00 | |
FX Taxes, duties, and similar payments | | | 3 509.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 59 488.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 242 477.00 | |
GG - OPERATING RESULT (I - II) | | | 95 884.00 | |
GL Other interest and similar income | | | | |
GN Positive exchange differences | | | 979.00 | |
GP Total financial income (V) | | | 979.00 | |
GR Interest and similar expenses | | | 819.00 | |
GU Total financial expenses (VI) | | | 819.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 160.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 96 044.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 146.00 | 2 978.00 | | 3 146.00 |
HB Exceptional income from capital transactions | 281.00 | 230 000.00 | | 281.00 |
HD Total exceptional income (VII) | 281.00 | 230 000.00 | | 281.00 |
HF Exceptional expenses on capital transactions | 281.00 | 236 700.00 | | 281.00 |
HH Total exceptional expenses (VIII) | 281.00 | 236 700.00 | | 281.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -6 700.00 | | |
HK Income tax | 25 026.00 | 21 561.00 | | 25 026.00 |
HL TOTAL REVENUE (I + III + V + VII) | 339 621.00 | 556 379.00 | | 339 621.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 268 603.00 | 492 290.00 | | 268 603.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 71 018.00 | 64 089.00 | | 71 018.00 |
HP References: Equipment leasing | 154 987.00 | 131 168.00 | | 154 987.00 |
| |
| 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 | 657 249.00 | | | 657 249.00 |
I3 DECREASES Total Financial Fixed Assets | | 281.00 | 60.00 | |
I4 DECREASES Grand Total | | 281.00 | 656 968.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 656 908.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 656 908.00 | | | 656 908.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 341.00 | | | 341.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 563 627.00 | 59 488.00 | | 563 627.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 563 627.00 | 59 488.00 | | 563 627.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 7 650.00 | 7 650.00 | | 7 650.00 |
8B Suppliers and Related Accounts | 14 550.00 | 14 550.00 | | 14 550.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6.00 | 6.00 | | 6.00 |
8L Deferred income | 529.00 | 529.00 | | 529.00 |
UT Other financial assets | 60.00 | | | 60.00 |
UX Other trade receivables | 61 464.00 | | | 61 464.00 |
VB VAT | 359.00 | | | 359.00 |
VC Group and associates | 12 356.00 | | | 12 356.00 |
VG Loans with a maturity of up to one year at origin | 3.00 | 3.00 | | 3.00 |
VH Loans with a maturity of more than one year at origin | 3 430.00 | 3 430.00 | | 3 430.00 |
VI Group and Associates | 9.00 | 9.00 | | 9.00 |
VK Loans repaid during the year | 40 434.00 | | | 40 434.00 |
VQ Other Taxes, Duties, and Similar Debts | 300.00 | 300.00 | | 300.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2.00 | | | 2.00 |
VS Prepaid expenses | 48 358.00 | | | 48 358.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 122 598.00 | 122 538.00 | 60.00 | 122 598.00 |
VW VAT | 13 240.00 | 13 240.00 | | 13 240.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 39 717.00 | 39 717.00 | | 39 717.00 |
