| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 350.00 | 1 350.00 | | 1 350.00 |
AH Goodwill | 69 311.00 | | 69 311.00 | 69 311.00 |
AR Technical installations, industrial equipment and tools | 4 653.00 | 4 653.00 | | 4 653.00 |
AT Other tangible assets | 107 316.00 | 77 562.00 | 29 754.00 | 107 316.00 |
BD Other fixed assets | 8 079.00 | | 8 079.00 | 8 079.00 |
BH Other financial assets | 3 000.00 | | 3 000.00 | 3 000.00 |
BJ TOTAL (I) | 193 709.00 | 83 565.00 | 110 143.00 | 193 709.00 |
BL Raw materials, supplies | | | | |
BX Customers and related accounts | 204 581.00 | 1 667.00 | 202 914.00 | 204 581.00 |
BZ Other receivables | 21 254.00 | | 21 254.00 | 21 254.00 |
CD Marketable securities | 8 415.00 | | 8 415.00 | 8 415.00 |
CF Cash and cash equivalents | 71 391.00 | | 71 391.00 | 71 391.00 |
CH Prepaid expenses | 4 470.00 | | 4 470.00 | 4 470.00 |
CJ TOTAL (II) | 310 111.00 | 1 667.00 | 308 444.00 | 310 111.00 |
CO Grand total (0 to V) | 503 819.00 | 85 232.00 | 418 587.00 | 503 819.00 |
CP Shares due in less than one year | 3 000.00 | | | 3 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DD Legal reserve (1) | 8 000.00 | 8 000.00 | | 8 000.00 |
DG Other reserves | 151 756.00 | 140 211.00 | | 151 756.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 857.00 | 11 545.00 | | 22 857.00 |
DL TOTAL (I) | 262 613.00 | 239 756.00 | | 262 613.00 |
DU Loans and Debts from Credit Institutions (3) | 23 452.00 | 37 142.00 | | 23 452.00 |
DV Miscellaneous Loans and Financial Debts (4) | 29 412.00 | 36 092.00 | | 29 412.00 |
DW Advances and down payments received on current orders | 1 792.00 | 1 792.00 | | 1 792.00 |
DX Trade payables and related accounts | 34 479.00 | 32 920.00 | | 34 479.00 |
DY Tax and social security liabilities | 66 839.00 | 62 348.00 | | 66 839.00 |
EC TOTAL (IV) | 155 974.00 | 170 294.00 | | 155 974.00 |
EE Grand total (I to V) | 418 587.00 | 410 050.00 | | 418 587.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 120.00 | 113.00 | | 120.00 |
EI Including equity loans | 29 412.00 | | | 29 412.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 704 134.00 | | 704 134.00 | 704 134.00 |
FJ Net sales | 704 134.00 | | 704 134.00 | 704 134.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 643.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 716 778.00 | |
FU Purchases of raw materials and other supplies | | | 343 110.00 | |
FV Inventory change (raw materials and supplies) | | | 1 537.00 | |
FW Other purchases and external expenses | | | 64 489.00 | |
FX Taxes, duties, and similar payments | | | 4 172.00 | |
FY Salaries and Wages | | | 211 363.00 | |
FZ Social Security Contributions | | | 38 820.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 457.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 667.00 | |
GE Other Expenses | | | 17 742.00 | |
GF Total Operating Expenses (II) | | | 691 357.00 | |
GG - OPERATING RESULT (I - II) | | | 25 422.00 | |
GK Income from other securities and fixed asset receivables | | | 1 747.00 | |
GL Other interest and similar income | | | 140.00 | |
GP Total financial income (V) | | | 1 887.00 | |
GR Interest and similar expenses | | | 666.00 | |
GU Total financial expenses (VI) | | | 666.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 221.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 26 643.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 209.00 | 45.00 | | 209.00 |
HH Total exceptional expenses (VIII) | 209.00 | 45.00 | | 209.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -209.00 | -45.00 | | -209.00 |
HK Income tax | 3 577.00 | | | 3 577.00 |
HL TOTAL REVENUE (I + III + V + VII) | 718 666.00 | 560 643.00 | | 718 666.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 695 809.00 | 549 098.00 | | 695 809.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 857.00 | 11 545.00 | | 22 857.00 |
| |
| 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 | 193 709.00 | | | 193 709.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 079.00 | |
I4 DECREASES Grand Total | | | 193 709.00 | |
IO DECREASES Total including other intangible assets | | | 70 661.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 111 969.00 | |
KD ACQUISITIONS Total including other intangible assets | 70 661.00 | | | 70 661.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 111 969.00 | | | 111 969.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 079.00 | | | 11 079.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 75 108.00 | 8 457.00 | | 75 108.00 |
PE DEPRECIATION Total including other intangible assets | 1 350.00 | | | 1 350.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 73 758.00 | 8 457.00 | | 73 758.00 |
| |
| 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 | 34 479.00 | 34 479.00 | | 34 479.00 |
8C Staff and Related Accounts | 9 724.00 | 9 724.00 | | 9 724.00 |
8D Social Security and Other Social Organizations | 30 771.00 | 30 771.00 | | 30 771.00 |
UT Other financial assets | 3 000.00 | 3 000.00 | | 3 000.00 |
UX Other trade receivables | 202 581.00 | | | 202 581.00 |
VA Doubtful or disputed receivables | 2 001.00 | | | 2 001.00 |
VB VAT | 16 600.00 | | | 16 600.00 |
VG Loans with a maturity of up to one year at origin | 120.00 | 120.00 | | 120.00 |
VH Loans with a maturity of more than one year at origin | 23 332.00 | 13 937.00 | 9 395.00 | 23 332.00 |
VI Group and Associates | 29 412.00 | 29 412.00 | | 29 412.00 |
VK Loans repaid during the year | 13 685.00 | | | 13 685.00 |
VM Income taxes | 488.00 | | | 488.00 |
VP Miscellaneous | 4 166.00 | | | 4 166.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 641.00 | 2 641.00 | | 2 641.00 |
VS Prepaid expenses | 4 470.00 | | | 4 470.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 233 305.00 | 233 305.00 | | 233 305.00 |
VW VAT | 23 703.00 | 23 703.00 | | 23 703.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 154 182.00 | 144 787.00 | 9 395.00 | 154 182.00 |
