| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 373.00 | 373.00 | | 373.00 |
AF Concessions, Patents and Similar Rights | 8 573.00 | 2 469.00 | 6 104.00 | 8 573.00 |
AR Technical installations, industrial equipment and tools | 15 924.00 | 10 739.00 | 5 185.00 | 15 924.00 |
AT Other tangible assets | 248 226.00 | 137 603.00 | 110 623.00 | 248 226.00 |
BB Receivables related to investments | 7 072.00 | | 7 072.00 | 7 072.00 |
BH Other financial assets | 4 871.00 | | 4 871.00 | 4 871.00 |
BJ TOTAL (I) | 295 291.00 | 151 183.00 | 144 107.00 | 295 291.00 |
BL Raw materials, supplies | 10 943.00 | | 10 943.00 | 10 943.00 |
BX Customers and related accounts | 143 152.00 | | 143 152.00 | 143 152.00 |
BZ Other receivables | 56 150.00 | | 56 150.00 | 56 150.00 |
CF Cash and cash equivalents | 57 650.00 | | 57 650.00 | 57 650.00 |
CH Prepaid expenses | 9 252.00 | | 9 252.00 | 9 252.00 |
CJ TOTAL (II) | 277 148.00 | | 277 148.00 | 277 148.00 |
CO Grand total (0 to V) | 572 438.00 | 151 183.00 | 421 255.00 | 572 438.00 |
CP Shares due in less than one year | 11 943.00 | | | 11 943.00 |
CU Other investments | 10 252.00 | | 10 252.00 | 10 252.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 35 434.00 | 33 149.00 | | 35 434.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 82 555.00 | 92 285.00 | | 82 555.00 |
DL TOTAL (I) | 126 374.00 | 133 819.00 | | 126 374.00 |
DP Provisions for Risks | 10 670.00 | 10 550.00 | | 10 670.00 |
DR TOTAL (IV) | 10 670.00 | 10 550.00 | | 10 670.00 |
DU Loans and Debts from Credit Institutions (3) | 842.00 | 7 472.00 | | 842.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 158 000.00 | | |
DX Trade payables and related accounts | 196 050.00 | 59 598.00 | | 196 050.00 |
DY Tax and social security liabilities | 16 050.00 | 17 488.00 | | 16 050.00 |
EA Other liabilities | 71 268.00 | 67 754.00 | | 71 268.00 |
EC TOTAL (IV) | 284 211.00 | 310 312.00 | | 284 211.00 |
EE Grand total (I to V) | 421 255.00 | 454 681.00 | | 421 255.00 |
EG Accrued income and payables due within one year | 284 211.00 | 310 312.00 | | 284 211.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 068 887.00 | | 1 068 887.00 | 1 068 887.00 |
FJ Net sales | 1 068 887.00 | | 1 068 887.00 | 1 068 887.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 11 654.00 | |
FQ Other income | | | 93.00 | |
FR Total operating income (I) | | | 1 080 634.00 | |
FU Purchases of raw materials and other supplies | | | 463 434.00 | |
FV Inventory change (raw materials and supplies) | | | -527.00 | |
FW Other purchases and external expenses | | | 272 396.00 | |
FX Taxes, duties, and similar payments | | | 3 630.00 | |
FY Salaries and Wages | | | 136 128.00 | |
FZ Social Security Contributions | | | 54 696.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 29 908.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 10 670.00 | |
GE Other Expenses | | | 6 034.00 | |
GF Total Operating Expenses (II) | | | 976 369.00 | |
GG - OPERATING RESULT (I - II) | | | 104 265.00 | |
GL Other interest and similar income | | | 6 784.00 | |
GP Total financial income (V) | | | 6 784.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 784.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 111 049.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 32 157.00 | | | 32 157.00 |
HD Total exceptional income (VII) | 32 157.00 | | | 32 157.00 |
HE Exceptional expenses on management operations | 170.00 | | | 170.00 |
HF Exceptional expenses on capital transactions | 34 408.00 | | | 34 408.00 |
HH Total exceptional expenses (VIII) | 34 578.00 | | | 34 578.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 421.00 | | | -2 421.00 |
HK Income tax | 26 073.00 | 31 183.00 | | 26 073.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 119 575.00 | 1 074 072.00 | | 1 119 575.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 037 020.00 | 981 787.00 | | 1 037 020.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 82 555.00 | 92 285.00 | | 82 555.00 |
| |
| 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 | 280 087.00 | | 84 455.00 | 280 087.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 373.00 | | | 373.00 |
I3 DECREASES Total Financial Fixed Assets | | | 22 195.00 | |
I4 DECREASES Grand Total | | 69 251.00 | 295 291.00 | |
IN DECREASES Start-up, development, or research expenses | | | 373.00 | |
IO DECREASES Total including other intangible assets | | | 8 573.00 | |
IY DECREASES Total Tangible Fixed Assets | | 69 251.00 | 264 150.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 573.00 | | | 8 573.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 248 946.00 | | 84 455.00 | 248 946.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 22 195.00 | | | 22 195.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 156 118.00 | 29 908.00 | 34 843.00 | 156 118.00 |
CY DEPRECIATION Start-up, development, or research expenses | 373.00 | | | 373.00 |
PE DEPRECIATION Total including other intangible assets | 2 460.00 | 9.00 | | 2 460.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 153 286.00 | 29 899.00 | 34 843.00 | 153 286.00 |
| |
| 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 | 10 550.00 | 10 670.00 | 10 550.00 | 10 550.00 |
7C Grand total | 10 550.00 | 10 670.00 | 10 550.00 | 10 550.00 |
UE of which provisions and reversals: - Operating | | 10 670.00 | 10 550.00 | |
| |
| 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 | 196 050.00 | 196 050.00 | | 196 050.00 |
8C Staff and Related Accounts | 2 934.00 | 2 934.00 | | 2 934.00 |
8D Social Security and Other Social Organizations | 7 092.00 | 7 092.00 | | 7 092.00 |
8K Other liabilities (including liabilities related to repo transactions) | 71 268.00 | 71 268.00 | | 71 268.00 |
UL Receivables related to investments | 7 072.00 | 7 072.00 | | 7 072.00 |
UT Other financial assets | 4 871.00 | 4 871.00 | | 4 871.00 |
UX Other trade receivables | 143 152.00 | | | 143 152.00 |
UY Staff and related accounts | 2 873.00 | | | 2 873.00 |
UZ Social Security, other social security organizations | 1 003.00 | | | 1 003.00 |
VB VAT | 28 900.00 | | | 28 900.00 |
VC Group and associates | 2 000.00 | | | 2 000.00 |
VG Loans with a maturity of up to one year at origin | 842.00 | 842.00 | | 842.00 |
VM Income taxes | 13 867.00 | | | 13 867.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 151.00 | 2 151.00 | | 2 151.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 582.00 | | | 582.00 |
VS Prepaid expenses | 9 252.00 | | | 9 252.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 220 498.00 | 220 498.00 | | 220 498.00 |
VW VAT | 3 872.00 | 3 872.00 | | 3 872.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 284 211.00 | 284 211.00 | | 284 211.00 |
