| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 772.00 | 2 772.00 | | 2 772.00 |
AR Technical installations, industrial equipment and tools | 8 150.00 | 2 866.00 | 5 284.00 | 8 150.00 |
AT Other tangible assets | 135 462.00 | 52 195.00 | 83 267.00 | 135 462.00 |
BH Other financial assets | 12 940.00 | | 12 940.00 | 12 940.00 |
BJ TOTAL (I) | 159 323.00 | 57 832.00 | 101 491.00 | 159 323.00 |
BL Raw materials, supplies | | | | |
BN Goods in progress | | | | |
BX Customers and related accounts | 307 205.00 | | 307 205.00 | 307 205.00 |
BZ Other receivables | 53 984.00 | | 53 984.00 | 53 984.00 |
CF Cash and cash equivalents | 30 366.00 | | 30 366.00 | 30 366.00 |
CJ TOTAL (II) | 391 555.00 | | 391 555.00 | 391 555.00 |
CO Grand total (0 to V) | 550 878.00 | 57 832.00 | 493 046.00 | 550 878.00 |
CP Shares due in less than one year | 12 940.00 | | | 12 940.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 102 213.00 | 69 836.00 | | 102 213.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 454.00 | 32 377.00 | | 26 454.00 |
DL TOTAL (I) | 150 667.00 | 124 213.00 | | 150 667.00 |
DU Loans and Debts from Credit Institutions (3) | 33 012.00 | 31 890.00 | | 33 012.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 040.00 | 5 271.00 | | 5 040.00 |
DX Trade payables and related accounts | 149 108.00 | 103 164.00 | | 149 108.00 |
DY Tax and social security liabilities | 136 404.00 | 114 717.00 | | 136 404.00 |
EA Other liabilities | 18 814.00 | 77 643.00 | | 18 814.00 |
EC TOTAL (IV) | 342 379.00 | 332 685.00 | | 342 379.00 |
EE Grand total (I to V) | 493 046.00 | 456 898.00 | | 493 046.00 |
EG Accrued income and payables due within one year | 329 897.00 | 312 216.00 | | 329 897.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 463 864.00 | | 1 463 864.00 | 1 463 864.00 |
FJ Net sales | 1 463 864.00 | | 1 463 864.00 | 1 463 864.00 |
FM Inventory production | | | -25 647.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 638.00 | |
FQ Other income | | | 28.00 | |
FR Total operating income (I) | | | 1 446 884.00 | |
FU Purchases of raw materials and other supplies | | | 629 356.00 | |
FV Inventory change (raw materials and supplies) | | | 6 183.00 | |
FW Other purchases and external expenses | | | 366 583.00 | |
FX Taxes, duties, and similar payments | | | 9 284.00 | |
FY Salaries and Wages | | | 279 581.00 | |
FZ Social Security Contributions | | | 105 527.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 19 550.00 | |
GE Other Expenses | | | 12 228.00 | |
GF Total Operating Expenses (II) | | | 1 428 292.00 | |
GG - OPERATING RESULT (I - II) | | | 18 592.00 | |
GR Interest and similar expenses | | | 4 276.00 | |
GU Total financial expenses (VI) | | | 4 276.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 276.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 316.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 8 638.00 | 21 493.00 | | 8 638.00 |
A4 Equity method investments | 12 220.00 | 10 441.00 | | 12 220.00 |
HA Exceptional income from management transactions | 21 571.00 | 3 349.00 | | 21 571.00 |
HD Total exceptional income (VII) | 21 571.00 | 3 349.00 | | 21 571.00 |
HE Exceptional expenses on management operations | 6 376.00 | 4 475.00 | | 6 376.00 |
HH Total exceptional expenses (VIII) | 6 376.00 | 4 475.00 | | 6 376.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 15 195.00 | -1 126.00 | | 15 195.00 |
HK Income tax | 3 057.00 | 3 043.00 | | 3 057.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 468 455.00 | 1 432 860.00 | | 1 468 455.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 442 001.00 | 1 400 482.00 | | 1 442 001.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 454.00 | 32 377.00 | | 26 454.00 |
| |
| 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 | 125 088.00 | | 34 236.00 | 125 088.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 940.00 | |
I4 DECREASES Grand Total | | | 159 323.00 | |
IO DECREASES Total including other intangible assets | | | 2 772.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 143 612.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 772.00 | | | 2 772.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 109 476.00 | | 34 136.00 | 109 476.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 840.00 | | 100.00 | 12 840.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 38 283.00 | 19 550.00 | | 38 283.00 |
PE DEPRECIATION Total including other intangible assets | 1 702.00 | 1 070.00 | | 1 702.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 36 581.00 | 18 480.00 | | 36 581.00 |
