| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 60 217.00 | | 60 217.00 | 60 217.00 |
AJ Other Intangible Assets | 676.00 | 676.00 | | 676.00 |
AR Technical installations, industrial equipment and tools | 7 846.00 | 7 846.00 | | 7 846.00 |
AT Other tangible assets | 25 005.00 | 25 005.00 | | 25 005.00 |
BH Other financial assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 94 330.00 | 33 527.00 | 60 803.00 | 94 330.00 |
BL Raw materials, supplies | | | | |
BV Advances and down payments on orders | 910.00 | | 910.00 | 910.00 |
BX Customers and related accounts | 113 375.00 | 281.00 | 113 094.00 | 113 375.00 |
BZ Other receivables | 33 537.00 | | 33 537.00 | 33 537.00 |
CD Marketable securities | 4 372.00 | | 4 372.00 | 4 372.00 |
CF Cash and cash equivalents | 59 391.00 | | 59 391.00 | 59 391.00 |
CH Prepaid expenses | 4 739.00 | | 4 739.00 | 4 739.00 |
CJ TOTAL (II) | 216 324.00 | 281.00 | 216 043.00 | 216 324.00 |
CO Grand total (0 to V) | 310 654.00 | 33 808.00 | 276 846.00 | 310 654.00 |
CU Other investments | 571.00 | | 571.00 | 571.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 6 662.00 | 6 662.00 | | 6 662.00 |
DH Retained earnings | 59 472.00 | 52 064.00 | | 59 472.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 680.00 | 7 408.00 | | 18 680.00 |
DL TOTAL (I) | 93 198.00 | 74 519.00 | | 93 198.00 |
DU Loans and Debts from Credit Institutions (3) | 6 172.00 | 1 622.00 | | 6 172.00 |
DV Miscellaneous Loans and Financial Debts (4) | 58 546.00 | 46 369.00 | | 58 546.00 |
DX Trade payables and related accounts | 75 183.00 | 67 086.00 | | 75 183.00 |
DY Tax and social security liabilities | 43 747.00 | 44 103.00 | | 43 747.00 |
EC TOTAL (IV) | 183 648.00 | 159 180.00 | | 183 648.00 |
EE Grand total (I to V) | 276 846.00 | 233 698.00 | | 276 846.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 178 618.00 | | 178 618.00 | 178 618.00 |
FJ Net sales | 178 618.00 | | 178 618.00 | 178 618.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 629.00 | |
FQ Other income | | | 394.00 | |
FR Total operating income (I) | | | 184 641.00 | |
FS Purchases of goods (including customs duties) | | | 587.00 | |
FV Inventory change (raw materials and supplies) | | | 2 630.00 | |
FW Other purchases and external expenses | | | 94 277.00 | |
FX Taxes, duties, and similar payments | | | 4 206.00 | |
FY Salaries and Wages | | | 44 618.00 | |
FZ Social Security Contributions | | | 14 582.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 2 301.00 | |
GF Total Operating Expenses (II) | | | 163 201.00 | |
GG - OPERATING RESULT (I - II) | | | 21 440.00 | |
GI Supported loss or transferred profit (IV) | | | | |
GK Income from other securities and fixed asset receivables | | | 79.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 79.00 | |
GR Interest and similar expenses | | | 35.00 | |
GU Total financial expenses (VI) | | | 35.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 44.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 484.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 5 877.00 | | |
HK Income tax | 2 803.00 | 843.00 | | 2 803.00 |
HL TOTAL REVENUE (I + III + V + VII) | 184 720.00 | 192 824.00 | | 184 720.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 166 039.00 | 185 416.00 | | 166 039.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 681.00 | 7 408.00 | | 18 681.00 |
HP References: Equipment leasing | | 8 276.00 | | |
| |
| 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 | 94 330.00 | | | 94 330.00 |
I3 DECREASES Total Financial Fixed Assets | | | 586.00 | |
I4 DECREASES Grand Total | | | 94 330.00 | |
IO DECREASES Total including other intangible assets | | | 676.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 32 851.00 | |
KD ACQUISITIONS Total including other intangible assets | 676.00 | | | 676.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 32 851.00 | | | 32 851.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 586.00 | | | 586.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 33 527.00 | | | 33 527.00 |
PE DEPRECIATION Total including other intangible assets | 676.00 | | | 676.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 32 851.00 | | | 32 851.00 |
| |
| 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 | 75 183.00 | 75 183.00 | | 75 183.00 |
8C Staff and Related Accounts | 16 715.00 | 16 715.00 | | 16 715.00 |
8D Social Security and Other Social Organizations | 15 285.00 | 15 285.00 | | 15 285.00 |
UT Other financial assets | 15.00 | 15.00 | | 15.00 |
UX Other trade receivables | 113 375.00 | | | 113 375.00 |
VB VAT | 29 384.00 | | | 29 384.00 |
VG Loans with a maturity of up to one year at origin | 6 172.00 | 6 172.00 | | 6 172.00 |
VI Group and Associates | 58 546.00 | 58 546.00 | | 58 546.00 |
VM Income taxes | 563.00 | | | 563.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 727.00 | 4 727.00 | | 4 727.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 590.00 | | | 3 590.00 |
VS Prepaid expenses | 4 739.00 | | | 4 739.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 151 666.00 | 151 666.00 | | 151 666.00 |
VW VAT | 7 018.00 | 7 018.00 | | 7 018.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 183 646.00 | 183 646.00 | | 183 646.00 |
