| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 8 713.00 | 8 713.00 | | 8 713.00 |
AF Concessions, Patents and Similar Rights | 20 570.00 | 14 280.00 | 6 290.00 | 20 570.00 |
AR Technical installations, industrial equipment and tools | 89 538.00 | 65 661.00 | 23 877.00 | 89 538.00 |
AT Other tangible assets | 293 399.00 | 271 722.00 | 21 678.00 | 293 399.00 |
BH Other financial assets | 7 978.00 | | 7 978.00 | 7 978.00 |
BJ TOTAL (I) | 420 199.00 | 360 376.00 | 59 823.00 | 420 199.00 |
BL Raw materials, supplies | 19 282.00 | | 19 282.00 | 19 282.00 |
BX Customers and related accounts | 1 093.00 | | 1 093.00 | 1 093.00 |
BZ Other receivables | 232 175.00 | | 232 175.00 | 232 175.00 |
CF Cash and cash equivalents | 83 180.00 | | 83 180.00 | 83 180.00 |
CH Prepaid expenses | 251.00 | | 251.00 | 251.00 |
CJ TOTAL (II) | 335 981.00 | | 335 981.00 | 335 981.00 |
CO Grand total (0 to V) | 756 179.00 | 360 376.00 | 395 803.00 | 756 179.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DH Retained earnings | 208 078.00 | 161 999.00 | | 208 078.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 53 623.00 | 46 079.00 | | 53 623.00 |
DK Regulated provisions | 453.00 | 378.00 | | 453.00 |
DL TOTAL (I) | 265 454.00 | 211 756.00 | | 265 454.00 |
DU Loans and Debts from Credit Institutions (3) | 390.00 | 342.00 | | 390.00 |
DX Trade payables and related accounts | 85 836.00 | 55 276.00 | | 85 836.00 |
DY Tax and social security liabilities | 43 874.00 | 50 663.00 | | 43 874.00 |
EA Other liabilities | 250.00 | 512.00 | | 250.00 |
EC TOTAL (IV) | 130 349.00 | 106 793.00 | | 130 349.00 |
EE Grand total (I to V) | 395 803.00 | 318 549.00 | | 395 803.00 |
EG Accrued income and payables due within one year | 130 349.00 | 106 793.00 | | 130 349.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 390.00 | 342.00 | | 390.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 064 331.00 | | 1 064 331.00 | 1 064 331.00 |
FG Production sold - services | 189.00 | | 189.00 | 189.00 |
FJ Net sales | 1 064 520.00 | | 1 064 520.00 | 1 064 520.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 133.00 | |
FQ Other income | | | 1 343.00 | |
FR Total operating income (I) | | | 1 069 996.00 | |
FU Purchases of raw materials and other supplies | | | 428 410.00 | |
FV Inventory change (raw materials and supplies) | | | 2 611.00 | |
FW Other purchases and external expenses | | | 209 570.00 | |
FX Taxes, duties, and similar payments | | | 8 216.00 | |
FY Salaries and Wages | | | 234 109.00 | |
FZ Social Security Contributions | | | 54 768.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 18 925.00 | |
GE Other Expenses | | | 53 233.00 | |
GF Total Operating Expenses (II) | | | 1 009 843.00 | |
GG - OPERATING RESULT (I - II) | | | 60 153.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 937.00 | |
GP Total financial income (V) | | | 2 937.00 | |
GR Interest and similar expenses | | | 1 404.00 | |
GU Total financial expenses (VI) | | | 1 404.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 533.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 61 686.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 31.00 | | | 31.00 |
HD Total exceptional income (VII) | 31.00 | | | 31.00 |
HG Exceptional depreciation and provisions | 384.00 | 378.00 | | 384.00 |
HH Total exceptional expenses (VIII) | 384.00 | 378.00 | | 384.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -353.00 | -378.00 | | -353.00 |
HK Income tax | 7 710.00 | 5 718.00 | | 7 710.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 072 964.00 | 1 038 135.00 | | 1 072 964.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 019 341.00 | 992 056.00 | | 1 019 341.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 53 623.00 | 46 079.00 | | 53 623.00 |
| |
| 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 | 416 933.00 | | 17 150.00 | 416 933.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 8 713.00 | | | 8 713.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 978.00 | |
I4 DECREASES Grand Total | | 13 884.00 | 420 199.00 | |
IN DECREASES Start-up, development, or research expenses | | | 8 713.00 | |
IO DECREASES Total including other intangible assets | | | 20 570.00 | |
IY DECREASES Total Tangible Fixed Assets | | 13 884.00 | 382 938.00 | |
KD ACQUISITIONS Total including other intangible assets | 20 570.00 | | | 20 570.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 379 672.00 | | 17 150.00 | 379 672.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 978.00 | | | 7 978.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 355 057.00 | 19 203.00 | 13 884.00 | 355 057.00 |
CY DEPRECIATION Start-up, development, or research expenses | 8 713.00 | | | 8 713.00 |
PE DEPRECIATION Total including other intangible assets | 10 971.00 | 3 309.00 | | 10 971.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 335 373.00 | 15 894.00 | 13 884.00 | 335 373.00 |
| |
| 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 | 85 836.00 | 85 836.00 | | 85 836.00 |
8C Staff and Related Accounts | 16 367.00 | 16 367.00 | | 16 367.00 |
8D Social Security and Other Social Organizations | 24 020.00 | 24 020.00 | | 24 020.00 |
8K Other liabilities (including liabilities related to repo transactions) | 250.00 | 250.00 | | 250.00 |
UT Other financial assets | 7 978.00 | | | 7 978.00 |
UX Other trade receivables | 1 093.00 | | | 1 093.00 |
VB VAT | 6 999.00 | | | 6 999.00 |
VC Group and associates | 209 844.00 | | | 209 844.00 |
VG Loans with a maturity of up to one year at origin | 390.00 | 390.00 | | 390.00 |
VM Income taxes | 14 103.00 | | | 14 103.00 |
VP Miscellaneous | 283.00 | | | 283.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 487.00 | 3 487.00 | | 3 487.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 945.00 | | | 945.00 |
VS Prepaid expenses | 251.00 | | | 251.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 241 497.00 | 233 519.00 | 7 978.00 | 241 497.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 130 349.00 | 130 349.00 | | 130 349.00 |
