| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 807.00 | 1 807.00 | | 1 807.00 |
AJ Other Intangible Assets | 50 308.00 | | 50 308.00 | 50 308.00 |
AR Technical installations, industrial equipment and tools | 52 985.00 | 47 888.00 | 5 097.00 | 52 985.00 |
AT Other tangible assets | 364 796.00 | 349 622.00 | 15 173.00 | 364 796.00 |
BD Other fixed assets | 25 916.00 | | 25 916.00 | 25 916.00 |
BJ TOTAL (I) | 739 054.00 | 399 317.00 | 339 737.00 | 739 054.00 |
BL Raw materials, supplies | 4 362.00 | | 4 362.00 | 4 362.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 263 458.00 | | 263 458.00 | 263 458.00 |
BZ Other receivables | 15 750.00 | | 15 750.00 | 15 750.00 |
CD Marketable securities | 450 000.00 | | 450 000.00 | 450 000.00 |
CF Cash and cash equivalents | 835 550.00 | | 835 550.00 | 835 550.00 |
CH Prepaid expenses | 144 486.00 | | 144 486.00 | 144 486.00 |
CJ TOTAL (II) | 1 713 606.00 | | 1 713 606.00 | 1 713 606.00 |
CO Grand total (0 to V) | 2 452 660.00 | 399 317.00 | 2 053 343.00 | 2 452 660.00 |
CU Other investments | 243 242.00 | | 243 242.00 | 243 242.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 116 818.00 | 116 818.00 | | 116 818.00 |
DB Share, merger, contribution premiums, etc. | 703 590.00 | 703 590.00 | | 703 590.00 |
DD Legal reserve (1) | 11 515.00 | 11 515.00 | | 11 515.00 |
DG Other reserves | 400 345.00 | 343 168.00 | | 400 345.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 261 079.00 | 209 041.00 | | 261 079.00 |
DL TOTAL (I) | 1 493 347.00 | 1 384 131.00 | | 1 493 347.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 031.00 | 378 220.00 | | 10 031.00 |
DX Trade payables and related accounts | 26 116.00 | 77 358.00 | | 26 116.00 |
DY Tax and social security liabilities | 497 808.00 | 189 107.00 | | 497 808.00 |
EA Other liabilities | 26 043.00 | 18 147.00 | | 26 043.00 |
EC TOTAL (IV) | 559 996.00 | 662 831.00 | | 559 996.00 |
EE Grand total (I to V) | 2 053 343.00 | 2 046 962.00 | | 2 053 343.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 059 583.00 | | 3 059 583.00 | 3 059 583.00 |
FJ Net sales | 3 059 583.00 | | 3 059 583.00 | 3 059 583.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 073.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 3 068 658.00 | |
FU Purchases of raw materials and other supplies | | | 34 276.00 | |
FV Inventory change (raw materials and supplies) | | | 3 069.00 | |
FW Other purchases and external expenses | | | 476 500.00 | |
FX Taxes, duties, and similar payments | | | 51 695.00 | |
FY Salaries and Wages | | | 1 975 723.00 | |
FZ Social Security Contributions | | | 497 881.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 008.00 | |
GE Other Expenses | | | 11 041.00 | |
GF Total Operating Expenses (II) | | | 3 058 193.00 | |
GG - OPERATING RESULT (I - II) | | | 10 465.00 | |
GH Attributed profit or transferred loss (III) | | | 110.00 | |
GI Supported loss or transferred profit (IV) | | | 263.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 240 192.00 | |
GL Other interest and similar income | | | 16 891.00 | |
GP Total financial income (V) | | | 257 083.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 257 083.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 267 395.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 24.00 | | |
HD Total exceptional income (VII) | | 24.00 | | |
HE Exceptional expenses on management operations | 1 116.00 | | | 1 116.00 |
HF Exceptional expenses on capital transactions | 1 399.00 | 149.00 | | 1 399.00 |
HH Total exceptional expenses (VIII) | 2 515.00 | 149.00 | | 2 515.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 515.00 | -125.00 | | -2 515.00 |
HK Income tax | 3 801.00 | 5 842.00 | | 3 801.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 325 852.00 | 3 265 496.00 | | 3 325 852.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 064 773.00 | 3 056 455.00 | | 3 064 773.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 261 079.00 | 209 041.00 | | 261 079.00 |
HP References: Equipment leasing | | 65 061.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 10 031.00 | 10 031.00 | | 10 031.00 |
8B Suppliers and Related Accounts | 26 116.00 | 26 116.00 | | 26 116.00 |
8K Other liabilities (including liabilities related to repo transactions) | 26 043.00 | 26 043.00 | | 26 043.00 |
VQ Other Taxes, Duties, and Similar Debts | 497 807.00 | 497 807.00 | | 497 807.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 423 694.00 | 423 694.00 | | 423 694.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 559 996.00 | 559 996.00 | | 559 996.00 |
