| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 398 224.00 | 314 644.00 | 83 580.00 | 398 224.00 |
AT Other tangible assets | 1 594.00 | 1 594.00 | | 1 594.00 |
BJ TOTAL (I) | 400 694.00 | 316 238.00 | 84 456.00 | 400 694.00 |
BL Raw materials, supplies | 94 160.00 | | 94 160.00 | 94 160.00 |
BX Customers and related accounts | 137 560.00 | 1 768.00 | 135 791.00 | 137 560.00 |
BZ Other receivables | 59 110.00 | | 59 110.00 | 59 110.00 |
CF Cash and cash equivalents | 88 954.00 | | 88 954.00 | 88 954.00 |
CH Prepaid expenses | 1 544.00 | | 1 544.00 | 1 544.00 |
CJ TOTAL (II) | 381 327.00 | 1 768.00 | 379 559.00 | 381 327.00 |
CO Grand total (0 to V) | 782 021.00 | 318 006.00 | 464 015.00 | 782 021.00 |
CU Other investments | 876.00 | | 876.00 | 876.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 000.00 | 45 000.00 | | 45 000.00 |
DD Legal reserve (1) | 4 500.00 | 4 500.00 | | 4 500.00 |
DG Other reserves | 95 925.00 | 111 292.00 | | 95 925.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 78 554.00 | 54 632.00 | | 78 554.00 |
DL TOTAL (I) | 223 979.00 | 215 425.00 | | 223 979.00 |
DU Loans and Debts from Credit Institutions (3) | 84 280.00 | | | 84 280.00 |
DX Trade payables and related accounts | 92 181.00 | 59 506.00 | | 92 181.00 |
DY Tax and social security liabilities | 63 299.00 | 62 872.00 | | 63 299.00 |
EA Other liabilities | 276.00 | 1 449.00 | | 276.00 |
EC TOTAL (IV) | 240 036.00 | 123 827.00 | | 240 036.00 |
EE Grand total (I to V) | 464 015.00 | 339 251.00 | | 464 015.00 |
EG Accrued income and payables due within one year | 169 602.00 | 123 827.00 | | 169 602.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 712 869.00 | | 712 869.00 | 712 869.00 |
FJ Net sales | 712 869.00 | | 712 869.00 | 712 869.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 798.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 713 669.00 | |
FU Purchases of raw materials and other supplies | | | 144 739.00 | |
FV Inventory change (raw materials and supplies) | | | 2 221.00 | |
FW Other purchases and external expenses | | | 249 203.00 | |
FX Taxes, duties, and similar payments | | | 3 405.00 | |
FY Salaries and Wages | | | 162 495.00 | |
FZ Social Security Contributions | | | 40 158.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 465.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 768.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 611 458.00 | |
GG - OPERATING RESULT (I - II) | | | 102 211.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 631.00 | |
GL Other interest and similar income | | | 131.00 | |
GP Total financial income (V) | | | 762.00 | |
GR Interest and similar expenses | | | 1 067.00 | |
GU Total financial expenses (VI) | | | 1 067.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -305.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 101 906.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 23 352.00 | 12 460.00 | | 23 352.00 |
HL TOTAL REVENUE (I + III + V + VII) | 714 431.00 | 671 088.00 | | 714 431.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 635 877.00 | 616 456.00 | | 635 877.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 78 554.00 | 54 632.00 | | 78 554.00 |
| |
| 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 | 310 679.00 | | | 310 679.00 |
I3 DECREASES Total Financial Fixed Assets | | | 876.00 | |
I4 DECREASES Grand Total | | | 400 694.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 399 818.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 309 818.00 | | | 309 818.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 861.00 | | | 861.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 316 238.00 | | | 316 238.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 316 238.00 | | | 316 238.00 |
| |
| 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 | 92 181.00 | 92 181.00 | | 92 181.00 |
8K Other liabilities (including liabilities related to repo transactions) | 276.00 | 276.00 | | 276.00 |
UX Other trade receivables | 137 560.00 | | | 137 560.00 |
VH Loans with a maturity of more than one year at origin | 84 280.00 | 13 846.00 | 57 074.00 | 84 280.00 |
VJ Loans taken out during the year | 108 000.00 | | | 108 000.00 |
VK Loans repaid during the year | 23 720.00 | | | 23 720.00 |
VP Miscellaneous | 59 110.00 | | | 59 110.00 |
VQ Other Taxes, Duties, and Similar Debts | 63 299.00 | 63 299.00 | | 63 299.00 |
VS Prepaid expenses | 1 544.00 | | | 1 544.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 240 036.00 | 169 602.00 | 57 074.00 | 240 036.00 |
