| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 145 000.00 | | 145 000.00 | 145 000.00 |
AR Technical installations, industrial equipment and tools | 800.00 | 800.00 | | 800.00 |
AT Other tangible assets | 14 933.00 | 14 129.00 | 804.00 | 14 933.00 |
BF Loans | 7 840.00 | | 7 840.00 | 7 840.00 |
BH Other financial assets | 2 069.00 | | 2 069.00 | 2 069.00 |
BJ TOTAL (I) | 178 142.00 | 14 929.00 | 163 213.00 | 178 142.00 |
BN Goods in progress | 799 721.00 | | 799 721.00 | 799 721.00 |
BX Customers and related accounts | 321 692.00 | | 321 692.00 | 321 692.00 |
BZ Other receivables | 437 070.00 | | 437 070.00 | 437 070.00 |
CD Marketable securities | 110 000.00 | | 110 000.00 | 110 000.00 |
CF Cash and cash equivalents | 258 642.00 | | 258 642.00 | 258 642.00 |
CH Prepaid expenses | 10 702.00 | | 10 702.00 | 10 702.00 |
CJ TOTAL (II) | 1 937 827.00 | | 1 937 827.00 | 1 937 827.00 |
CO Grand total (0 to V) | 2 115 969.00 | 14 929.00 | 2 101 040.00 | 2 115 969.00 |
CU Other investments | 7 500.00 | | 7 500.00 | 7 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 344 183.00 | 302 865.00 | | 344 183.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 79 691.00 | 41 318.00 | | 79 691.00 |
DL TOTAL (I) | 513 875.00 | 434 183.00 | | 513 875.00 |
DP Provisions for Risks | 42 900.00 | 43 806.00 | | 42 900.00 |
DR TOTAL (IV) | 42 900.00 | 43 806.00 | | 42 900.00 |
DU Loans and Debts from Credit Institutions (3) | | 543.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 628.00 | 17 439.00 | | 628.00 |
DW Advances and down payments received on current orders | 1 006 773.00 | 370 800.00 | | 1 006 773.00 |
DX Trade payables and related accounts | 389 591.00 | 450 303.00 | | 389 591.00 |
DY Tax and social security liabilities | 147 273.00 | 148 954.00 | | 147 273.00 |
EC TOTAL (IV) | 1 544 265.00 | 988 039.00 | | 1 544 265.00 |
EE Grand total (I to V) | 2 101 040.00 | 1 466 028.00 | | 2 101 040.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 2 750 212.00 | | 2 750 212.00 | 2 750 212.00 |
FG Production sold - services | 63 160.00 | | 63 160.00 | 63 160.00 |
FJ Net sales | 2 813 372.00 | | 2 813 372.00 | 2 813 372.00 |
FM Inventory production | | | 515 539.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 47 016.00 | |
FQ Other income | | | 1 319.00 | |
FR Total operating income (I) | | | 3 377 246.00 | |
FU Purchases of raw materials and other supplies | | | 698 109.00 | |
FW Other purchases and external expenses | | | 2 154 779.00 | |
FX Taxes, duties, and similar payments | | | 18 896.00 | |
FY Salaries and Wages | | | 293 785.00 | |
FZ Social Security Contributions | | | 126 706.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 352.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 42 900.00 | |
GE Other Expenses | | | 35 312.00 | |
GF Total Operating Expenses (II) | | | 3 370 840.00 | |
GG - OPERATING RESULT (I - II) | | | 6 406.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 658.00 | |
GL Other interest and similar income | | | 10 053.00 | |
GP Total financial income (V) | | | 50 712.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 50 712.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 57 118.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 234.00 | | | 234.00 |
HB Exceptional income from capital transactions | 35 103.00 | 22 689.00 | | 35 103.00 |
HD Total exceptional income (VII) | 35 337.00 | 22 689.00 | | 35 337.00 |
HE Exceptional expenses on management operations | 2 547.00 | 399.00 | | 2 547.00 |
HF Exceptional expenses on capital transactions | | 1 050.00 | | |
HH Total exceptional expenses (VIII) | 2 547.00 | 1 449.00 | | 2 547.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 32 790.00 | 21 240.00 | | 32 790.00 |
HK Income tax | 10 216.00 | 7 746.00 | | 10 216.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 463 294.00 | 2 623 967.00 | | 3 463 294.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 383 603.00 | 2 582 649.00 | | 3 383 603.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 79 691.00 | 41 318.00 | | 79 691.00 |
| |
| 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 | 178 142.00 | | | 178 142.00 |
I3 DECREASES Total Financial Fixed Assets | | | 17 409.00 | |
I4 DECREASES Grand Total | | | 178 142.00 | |
IO DECREASES Total including other intangible assets | | | 145 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 15 733.00 | |
KD ACQUISITIONS Total including other intangible assets | 145 000.00 | | | 145 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 733.00 | | | 15 733.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 17 409.00 | | | 17 409.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 576.00 | 352.00 | | 14 576.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 576.00 | 352.00 | | 14 576.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4E Provisions for guarantees given to customers | | | | |
5Z Total provisions for risks and expenses | 43 806.00 | 42 900.00 | 43 806.00 | 43 806.00 |
7C Grand total | 43 806.00 | 42 900.00 | 43 806.00 | 43 806.00 |
UE of which provisions and reversals: - Operating | | 42 900.00 | 43 806.00 | |
| |
| 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 | 389 591.00 | 389 591.00 | | 389 591.00 |
8C Staff and Related Accounts | 47 616.00 | 47 616.00 | | 47 616.00 |
8D Social Security and Other Social Organizations | 42 907.00 | 42 907.00 | | 42 907.00 |
UT Other financial assets | 2 069.00 | | | 2 069.00 |
UX Other trade receivables | 321 692.00 | | | 321 692.00 |
VB VAT | 129 600.00 | | | 129 600.00 |
VC Group and associates | 125 682.00 | | | 125 682.00 |
VI Group and Associates | 628.00 | 628.00 | | 628.00 |
VM Income taxes | 7 554.00 | | | 7 554.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 302.00 | 5 302.00 | | 5 302.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 174 234.00 | | | 174 234.00 |
VS Prepaid expenses | 10 702.00 | | | 10 702.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 771 533.00 | 643 782.00 | 127 751.00 | 771 533.00 |
VW VAT | 51 448.00 | 51 448.00 | | 51 448.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 537 492.00 | 537 492.00 | | 537 492.00 |
| |
| 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 | 5.00 | | | 5.00 |
