| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 63 419.00 | 63 418.00 | | 63 419.00 |
AR Technical installations, industrial equipment and tools | 2 195 982.00 | 1 864 310.00 | 331 672.00 | 2 195 982.00 |
AT Other tangible assets | 1 524 390.00 | 1 405 065.00 | 119 325.00 | 1 524 390.00 |
BH Other financial assets | 50 250.00 | | 50 250.00 | 50 250.00 |
BJ TOTAL (I) | 3 843 563.00 | 3 332 793.00 | 510 769.00 | 3 843 563.00 |
BL Raw materials, supplies | 132 493.00 | | 132 493.00 | 132 493.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 1 042 584.00 | 96 177.00 | 946 407.00 | 1 042 584.00 |
BZ Other receivables | 40 538.00 | | 40 538.00 | 40 538.00 |
CF Cash and cash equivalents | 1 299 428.00 | | 1 299 428.00 | 1 299 428.00 |
CH Prepaid expenses | 16 844.00 | | 16 844.00 | 16 844.00 |
CJ TOTAL (II) | 2 531 886.00 | 96 177.00 | 2 435 709.00 | 2 531 886.00 |
CO Grand total (0 to V) | 6 375 449.00 | 3 428 970.00 | 2 946 478.00 | 6 375 449.00 |
CP Shares due in less than one year | 50 250.00 | | | 50 250.00 |
CU Other investments | 9 523.00 | | 9 523.00 | 9 523.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 102 000.00 | 102 000.00 | | 102 000.00 |
DD Legal reserve (1) | 10 200.00 | 10 200.00 | | 10 200.00 |
DG Other reserves | 1 327 224.00 | 1 201 463.00 | | 1 327 224.00 |
DH Retained earnings | 22 160.00 | 22 160.00 | | 22 160.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 592 977.00 | 645 761.00 | | 592 977.00 |
DL TOTAL (I) | 2 054 562.00 | 1 981 584.00 | | 2 054 562.00 |
DP Provisions for Risks | 30 000.00 | 30 000.00 | | 30 000.00 |
DR TOTAL (IV) | 30 000.00 | 30 000.00 | | 30 000.00 |
DU Loans and Debts from Credit Institutions (3) | 247 579.00 | 222 185.00 | | 247 579.00 |
DX Trade payables and related accounts | 372 217.00 | 456 043.00 | | 372 217.00 |
DY Tax and social security liabilities | 242 121.00 | 492 286.00 | | 242 121.00 |
EC TOTAL (IV) | 861 917.00 | 1 170 514.00 | | 861 917.00 |
EE Grand total (I to V) | 2 946 478.00 | 3 182 098.00 | | 2 946 478.00 |
EG Accrued income and payables due within one year | 705 674.00 | 1 033 892.00 | | 705 674.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 924 932.00 | | 5 924 932.00 | 5 924 932.00 |
FJ Net sales | 5 924 932.00 | | 5 924 932.00 | 5 924 932.00 |
FO Operating subsidies | | | 30 567.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 097.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 5 957 596.00 | |
FU Purchases of raw materials and other supplies | | | 1 293 623.00 | |
FV Inventory change (raw materials and supplies) | | | 6 543.00 | |
FW Other purchases and external expenses | | | 2 633 930.00 | |
FX Taxes, duties, and similar payments | | | 114 549.00 | |
FY Salaries and Wages | | | 567 871.00 | |
FZ Social Security Contributions | | | 248 715.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 180 560.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 21 776.00 | |
GF Total Operating Expenses (II) | | | 5 067 567.00 | |
GG - OPERATING RESULT (I - II) | | | 890 029.00 | |
GL Other interest and similar income | | | 5.00 | |
GP Total financial income (V) | | | 5.00 | |
GR Interest and similar expenses | | | 3 516.00 | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | 3 516.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 512.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 886 517.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 097.00 | 36 043.00 | | 2 097.00 |
HA Exceptional income from management transactions | | 371.00 | | |
HD Total exceptional income (VII) | | 371.00 | | |
HE Exceptional expenses on management operations | 90.00 | | | 90.00 |
HH Total exceptional expenses (VIII) | 90.00 | | | 90.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -90.00 | 371.00 | | -90.00 |
HK Income tax | 293 450.00 | 309 913.00 | | 293 450.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 957 601.00 | 6 229 297.00 | | 5 957 601.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 364 624.00 | 5 583 536.00 | | 5 364 624.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 592 977.00 | 645 761.00 | | 592 977.00 |
HQ References: Real Estate Leasing | 20 767.00 | 13 437.00 | | 20 767.00 |
| |
| 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 | 3 768 417.00 | | 75 145.00 | 3 768 417.00 |
I3 DECREASES Total Financial Fixed Assets | | | 59 772.00 | |
I4 DECREASES Grand Total | | | 3 843 563.00 | |
IO DECREASES Total including other intangible assets | | | 63 419.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 720 372.00 | |
KD ACQUISITIONS Total including other intangible assets | 63 419.00 | | | 63 419.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 645 227.00 | | 75 145.00 | 3 645 227.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 59 772.00 | | | 59 772.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 152 234.00 | 180 560.00 | | 3 152 234.00 |
PE DEPRECIATION Total including other intangible assets | 63 418.00 | | | 63 418.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 088 815.00 | 180 560.00 | | 3 088 815.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 30 000.00 | | | 30 000.00 |
6T Receivables | 96 177.00 | | | 96 177.00 |
7B Total provisions for depreciation | 96 177.00 | | | 96 177.00 |
7C Grand total | 126 177.00 | | | 126 177.00 |
| |
| 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 | 372 217.00 | 372 217.00 | | 372 217.00 |
8C Staff and Related Accounts | 94 400.00 | 94 400.00 | | 94 400.00 |
8D Social Security and Other Social Organizations | 119 795.00 | 119 795.00 | | 119 795.00 |
UT Other financial assets | 50 250.00 | 50 250.00 | | 50 250.00 |
UX Other trade receivables | 1 042 584.00 | | | 1 042 584.00 |
VH Loans with a maturity of more than one year at origin | 247 579.00 | 91 336.00 | 156 243.00 | 247 579.00 |
VJ Loans taken out during the year | 124 800.00 | | | 124 800.00 |
VK Loans repaid during the year | 99 407.00 | | | 99 407.00 |
VM Income taxes | 20 571.00 | | | 20 571.00 |
VQ Other Taxes, Duties, and Similar Debts | 27 926.00 | 27 926.00 | | 27 926.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 19 967.00 | | | 19 967.00 |
VS Prepaid expenses | 16 844.00 | | | 16 844.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 150 215.00 | 1 150 215.00 | | 1 150 215.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 861 917.00 | 705 674.00 | 156 243.00 | 861 917.00 |
| |
| 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 | 10.00 | | | 10.00 |
