| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 270 471.00 | 131 138.00 | 139 333.00 | 270 471.00 |
AT Other tangible assets | 416 946.00 | 304 340.00 | 112 606.00 | 416 946.00 |
BH Other financial assets | 37 603.00 | | 37 603.00 | 37 603.00 |
BJ TOTAL (I) | 725 019.00 | 435 477.00 | 289 542.00 | 725 019.00 |
BT Goods | 709 183.00 | 34 053.00 | 675 130.00 | 709 183.00 |
BX Customers and related accounts | 16 760.00 | 7 458.00 | 9 302.00 | 16 760.00 |
BZ Other receivables | 52 526.00 | | 52 526.00 | 52 526.00 |
CD Marketable securities | 30.00 | | 30.00 | 30.00 |
CF Cash and cash equivalents | 123 824.00 | | 123 824.00 | 123 824.00 |
CH Prepaid expenses | 60 257.00 | | 60 257.00 | 60 257.00 |
CJ TOTAL (II) | 962 579.00 | 41 511.00 | 921 068.00 | 962 579.00 |
CO Grand total (0 to V) | 1 687 599.00 | 476 989.00 | 1 210 610.00 | 1 687 599.00 |
CR Shares due in more than one year | 8 950.00 | | | 8 950.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 385 837.00 | 348 982.00 | | 385 837.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 087.00 | 36 855.00 | | 33 087.00 |
DL TOTAL (I) | 462 924.00 | 429 837.00 | | 462 924.00 |
DU Loans and Debts from Credit Institutions (3) | 214 530.00 | 270 660.00 | | 214 530.00 |
DV Miscellaneous Loans and Financial Debts (4) | 233 983.00 | 282 262.00 | | 233 983.00 |
DW Advances and down payments received on current orders | 1 653.00 | 1 075.00 | | 1 653.00 |
DX Trade payables and related accounts | 192 224.00 | 84 574.00 | | 192 224.00 |
DY Tax and social security liabilities | 98 144.00 | 78 707.00 | | 98 144.00 |
DZ Fixed asset liabilities and related accounts | 4 800.00 | 11 033.00 | | 4 800.00 |
EA Other liabilities | 2 352.00 | 3 985.00 | | 2 352.00 |
EC TOTAL (IV) | 747 686.00 | 732 296.00 | | 747 686.00 |
EE Grand total (I to V) | 1 210 610.00 | 1 162 133.00 | | 1 210 610.00 |
EG Accrued income and payables due within one year | 589 226.00 | 516 691.00 | | 589 226.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 382 702.00 | | 2 382 702.00 | 2 382 702.00 |
FD Production sold - goods | 1 299.00 | | 1 299.00 | 1 299.00 |
FG Production sold - services | 4 236.00 | | 4 236.00 | 4 236.00 |
FJ Net sales | 2 388 238.00 | | 2 388 238.00 | 2 388 238.00 |
FO Operating subsidies | | | 10 166.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 491.00 | |
FQ Other income | | | 479.00 | |
FR Total operating income (I) | | | 2 403 374.00 | |
FS Purchases of goods (including customs duties) | | | 1 498 590.00 | |
FT Inventory change (goods) | | | -7 312.00 | |
FU Purchases of raw materials and other supplies | | | -194.00 | |
FW Other purchases and external expenses | | | 336 833.00 | |
FX Taxes, duties, and similar payments | | | 59 325.00 | |
FY Salaries and Wages | | | 354 116.00 | |
FZ Social Security Contributions | | | 75 227.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 53 090.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 34 053.00 | |
GE Other Expenses | | | 499.00 | |
GF Total Operating Expenses (II) | | | 2 404 226.00 | |
GG - OPERATING RESULT (I - II) | | | -853.00 | |
GL Other interest and similar income | | | 8 822.00 | |
GP Total financial income (V) | | | 8 822.00 | |
GR Interest and similar expenses | | | 10 970.00 | |
GU Total financial expenses (VI) | | | 10 970.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 148.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 001.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 491.00 | 4 747.00 | | 4 491.00 |
HA Exceptional income from management transactions | 3 852.00 | 3 987.00 | | 3 852.00 |
HB Exceptional income from capital transactions | 33 086.00 | 25 850.00 | | 33 086.00 |
HD Total exceptional income (VII) | 36 939.00 | 29 837.00 | | 36 939.00 |
HE Exceptional expenses on management operations | 3 886.00 | 210.00 | | 3 886.00 |
HH Total exceptional expenses (VIII) | 3 886.00 | 210.00 | | 3 886.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 33 053.00 | 29 626.00 | | 33 053.00 |
HK Income tax | -3 035.00 | 1 938.00 | | -3 035.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 449 134.00 | 2 474 850.00 | | 2 449 134.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 416 047.00 | 2 437 995.00 | | 2 416 047.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 087.00 | 36 855.00 | | 33 087.00 |
HP References: Equipment leasing | 10 149.00 | 10 149.00 | | 10 149.00 |
| |
| 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 | 700 596.00 | | 24 423.00 | 700 596.00 |
I3 DECREASES Total Financial Fixed Assets | | | 37 603.00 | |
I4 DECREASES Grand Total | | | 725 019.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 687 416.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 663 141.00 | | 24 276.00 | 663 141.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 37 455.00 | | 148.00 | 37 455.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 382 388.00 | 53 090.00 | | 382 388.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 382 388.00 | 53 090.00 | | 382 388.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | | 34 053.00 | | |
6T Receivables | 7 458.00 | | | 7 458.00 |
7B Total provisions for depreciation | 7 458.00 | 34 053.00 | | 7 458.00 |
7C Grand total | 7 458.00 | 34 053.00 | | 7 458.00 |
UE of which provisions and reversals: - Operating | | 34 053.00 | | |
| |
| 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 | 192 224.00 | 192 224.00 | | 192 224.00 |
8C Staff and Related Accounts | 20 707.00 | 20 707.00 | | 20 707.00 |
8D Social Security and Other Social Organizations | 28 323.00 | 28 323.00 | | 28 323.00 |
8J Fixed Asset Liabilities and Related Accounts | 4 800.00 | 4 800.00 | | 4 800.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 352.00 | 2 352.00 | | 2 352.00 |
UT Other financial assets | 37 603.00 | | | 37 603.00 |
UX Other trade receivables | 7 810.00 | | | 7 810.00 |
UY Staff and related accounts | 34.00 | | | 34.00 |
VA Doubtful or disputed receivables | 8 950.00 | | | 8 950.00 |
VB VAT | 378.00 | | | 378.00 |
VH Loans with a maturity of more than one year at origin | 214 530.00 | 57 722.00 | 156 807.00 | 214 530.00 |
VI Group and Associates | 233 983.00 | 233 983.00 | | 233 983.00 |
VK Loans repaid during the year | 56 130.00 | | | 56 130.00 |
VQ Other Taxes, Duties, and Similar Debts | 13 086.00 | 13 086.00 | | 13 086.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 52 114.00 | | | 52 114.00 |
VS Prepaid expenses | 60 257.00 | | | 60 257.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 167 145.00 | 120 593.00 | 46 553.00 | 167 145.00 |
VW VAT | 36 029.00 | 36 029.00 | | 36 029.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 746 033.00 | 589 226.00 | 156 807.00 | 746 033.00 |
