| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 261.00 | 3 261.00 | | 3 261.00 |
AP Buildings | 67 021.00 | 58 832.00 | 8 189.00 | 67 021.00 |
AR Technical installations, industrial equipment and tools | 44 657.00 | 44 657.00 | | 44 657.00 |
AT Other tangible assets | 1 070.00 | 692.00 | 378.00 | 1 070.00 |
BJ TOTAL (I) | 116 010.00 | 107 443.00 | 8 567.00 | 116 010.00 |
BT Goods | 58 948.00 | 1 636.00 | 57 312.00 | 58 948.00 |
BX Customers and related accounts | 410.00 | | 410.00 | 410.00 |
BZ Other receivables | 10 901.00 | | 10 901.00 | 10 901.00 |
CF Cash and cash equivalents | 31 186.00 | | 31 186.00 | 31 186.00 |
CH Prepaid expenses | 770.00 | | 770.00 | 770.00 |
CJ TOTAL (II) | 102 215.00 | 1 636.00 | 100 579.00 | 102 215.00 |
CO Grand total (0 to V) | 218 225.00 | 109 079.00 | 109 145.00 | 218 225.00 |
CR Shares due in more than one year | 1 118.00 | | | 1 118.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000.00 | 7 000.00 | | 7 000.00 |
DD Legal reserve (1) | 700.00 | 700.00 | | 700.00 |
DG Other reserves | 6 934.00 | | | 6 934.00 |
DH Retained earnings | | 5 403.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 555.00 | 10 291.00 | | 13 555.00 |
DL TOTAL (I) | 28 189.00 | 23 394.00 | | 28 189.00 |
DV Miscellaneous Loans and Financial Debts (4) | 434.00 | 434.00 | | 434.00 |
DW Advances and down payments received on current orders | 909.00 | 769.00 | | 909.00 |
DX Trade payables and related accounts | 61 324.00 | 47 636.00 | | 61 324.00 |
DY Tax and social security liabilities | 18 289.00 | 23 195.00 | | 18 289.00 |
EC TOTAL (IV) | 80 957.00 | 72 035.00 | | 80 957.00 |
EE Grand total (I to V) | 109 145.00 | 95 428.00 | | 109 145.00 |
EG Accrued income and payables due within one year | 80 048.00 | 71 265.00 | | 80 048.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 381 555.00 | |
FJ Net sales | | | 381 555.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 512.00 | |
FQ Other income | | | 155.00 | |
FR Total operating income (I) | | | 384 222.00 | |
FS Purchases of goods (including customs duties) | | | 188 846.00 | |
FT Inventory change (goods) | | | -5 232.00 | |
FU Purchases of raw materials and other supplies | | | 2 270.00 | |
FW Other purchases and external expenses | | | 63 582.00 | |
FX Taxes, duties, and similar payments | | | 2 579.00 | |
FY Salaries and Wages | | | 87 012.00 | |
FZ Social Security Contributions | | | 21 821.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 328.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 636.00 | |
GE Other Expenses | | | 642.00 | |
GF Total Operating Expenses (II) | | | 369 483.00 | |
GG - OPERATING RESULT (I - II) | | | 14 740.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 740.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 1 663.00 | | |
HH Total exceptional expenses (VIII) | | 1 663.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 663.00 | | |
HK Income tax | 1 185.00 | 109.00 | | 1 185.00 |
HL TOTAL REVENUE (I + III + V + VII) | 384 222.00 | 369 440.00 | | 384 222.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 370 668.00 | 359 149.00 | | 370 668.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 555.00 | 10 291.00 | | 13 555.00 |
| |
| 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 | 116 010.00 | | | 116 010.00 |
I4 DECREASES Grand Total | | | 116 010.00 | |
IO DECREASES Total including other intangible assets | | | 3 261.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 112 749.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 261.00 | | | 3 261.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 112 749.00 | | | 112 749.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 101 115.00 | 6 328.00 | | 101 115.00 |
PE DEPRECIATION Total including other intangible assets | 3 261.00 | | | 3 261.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 97 854.00 | 6 328.00 | | 97 854.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Diminution reprise | Year-end amount |
YP Average staff number | 4.00 | | | 4.00 |
