| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 488 196.00 | 93 973.00 | 394 223.00 | 488 196.00 |
AP Buildings | 6 367 078.00 | 6 150 647.00 | 216 431.00 | 6 367 078.00 |
AR Technical installations, industrial equipment and tools | 1 482 710.00 | 1 165 755.00 | 316 956.00 | 1 482 710.00 |
AT Other tangible assets | 13 919.00 | 13 919.00 | | 13 919.00 |
AV Fixed assets in progress | 97 888.00 | | 97 888.00 | 97 888.00 |
BH Other financial assets | 570.00 | | 570.00 | 570.00 |
BJ TOTAL (I) | 8 452 264.00 | 7 424 293.00 | 1 027 971.00 | 8 452 264.00 |
BL Raw materials, supplies | 5 431.00 | | 5 431.00 | 5 431.00 |
BX Customers and related accounts | 1 879 419.00 | | 1 879 419.00 | 1 879 419.00 |
BZ Other receivables | 1 258 062.00 | | 1 258 062.00 | 1 258 062.00 |
CF Cash and cash equivalents | 116 397.00 | | 116 397.00 | 116 397.00 |
CH Prepaid expenses | 8 265.00 | | 8 265.00 | 8 265.00 |
CJ TOTAL (II) | 3 267 574.00 | | 3 267 574.00 | 3 267 574.00 |
CO Grand total (0 to V) | 11 719 838.00 | 7 424 293.00 | 4 295 545.00 | 11 719 838.00 |
CU Other investments | 1 903.00 | | 1 903.00 | 1 903.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 396 775.00 | 2 396 775.00 | | 2 396 775.00 |
DD Legal reserve (1) | 31 709.00 | 27 727.00 | | 31 709.00 |
DF Regulated reserves (1) | 388 788.00 | 388 788.00 | | 388 788.00 |
DG Other reserves | 283 038.00 | 262 437.00 | | 283 038.00 |
DH Retained earnings | | -15 236.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 52 273.00 | 39 819.00 | | 52 273.00 |
DL TOTAL (I) | 3 152 583.00 | 3 100 310.00 | | 3 152 583.00 |
DX Trade payables and related accounts | 963 910.00 | 737 163.00 | | 963 910.00 |
DY Tax and social security liabilities | 153 232.00 | 155 713.00 | | 153 232.00 |
DZ Fixed asset liabilities and related accounts | 18 125.00 | 5 256.00 | | 18 125.00 |
EA Other liabilities | 7 696.00 | 46.00 | | 7 696.00 |
EC TOTAL (IV) | 1 142 963.00 | 898 178.00 | | 1 142 963.00 |
EE Grand total (I to V) | 4 295 545.00 | 3 998 488.00 | | 4 295 545.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 6 434 009.00 | | 6 434 009.00 | 6 434 009.00 |
FG Production sold - services | 1 323 327.00 | | 1 323 327.00 | 1 323 327.00 |
FJ Net sales | 7 757 336.00 | | 7 757 336.00 | 7 757 336.00 |
FR Total operating income (I) | | | 7 757 336.00 | |
FS Purchases of goods (including customs duties) | | | 6 906 156.00 | |
FU Purchases of raw materials and other supplies | | | 66 565.00 | |
FV Inventory change (raw materials and supplies) | | | 4 600.00 | |
FW Other purchases and external expenses | | | 426 812.00 | |
FX Taxes, duties, and similar payments | | | 3 001.00 | |
FY Salaries and Wages | | | 83 211.00 | |
FZ Social Security Contributions | | | 34 524.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 168 545.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 7 693 424.00 | |
GG - OPERATING RESULT (I - II) | | | 63 912.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 13.00 | |
GL Other interest and similar income | | | 5 347.00 | |
GP Total financial income (V) | | | 5 361.00 | |
GR Interest and similar expenses | | | 28.00 | |
GU Total financial expenses (VI) | | | 28.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 333.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 69 245.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 15 300.00 | 15 481.00 | | 15 300.00 |
HH Total exceptional expenses (VIII) | 15 300.00 | 15 481.00 | | 15 300.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -15 300.00 | -15 481.00 | | -15 300.00 |
HJ Employee participation in company results | 1 672.00 | 1 610.00 | | 1 672.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 762 697.00 | 9 570 083.00 | | 7 762 697.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 710 424.00 | 9 530 263.00 | | 7 710 424.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 52 273.00 | 39 819.00 | | 52 273.00 |
| |
| 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 | 8 340 258.00 | | 112 006.00 | 8 340 258.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 473.00 | |
I4 DECREASES Grand Total | | | 8 452 264.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 449 791.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 337 799.00 | | 111 993.00 | 8 337 799.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 459.00 | | 13.00 | 2 459.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 255 748.00 | 168 545.00 | | 7 255 748.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 255 748.00 | 168 545.00 | | 7 255 748.00 |
| |
| 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 | 963 910.00 | 963 910.00 | | 963 910.00 |
8C Staff and Related Accounts | 30 565.00 | 30 565.00 | | 30 565.00 |
8D Social Security and Other Social Organizations | 40 584.00 | 40 584.00 | | 40 584.00 |
8J Fixed Asset Liabilities and Related Accounts | 18 125.00 | 18 125.00 | | 18 125.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 650.00 | 7 650.00 | | 7 650.00 |
UT Other financial assets | 570.00 | | | 570.00 |
UX Other trade receivables | 1 879 419.00 | | | 1 879 419.00 |
UY Staff and related accounts | 18.00 | | | 18.00 |
VB VAT | 23 504.00 | | | 23 504.00 |
VC Group and associates | 1 234 539.00 | | | 1 234 539.00 |
VI Group and Associates | 46.00 | 46.00 | | 46.00 |
VS Prepaid expenses | 8 265.00 | | | 8 265.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 146 316.00 | 3 145 746.00 | 570.00 | 3 146 316.00 |
VW VAT | 82 083.00 | 82 083.00 | | 82 083.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 142 963.00 | 1 142 963.00 | | 1 142 963.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 3.00 | | | 3.00 |
