| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 609.00 | | 609.00 | 609.00 |
AJ Other Intangible Assets | 39 275.00 | 557.00 | 38 717.00 | 39 275.00 |
AR Technical installations, industrial equipment and tools | 33 440.00 | 33 440.00 | | 33 440.00 |
AT Other tangible assets | 74 787.00 | 55 011.00 | 19 776.00 | 74 787.00 |
BH Other financial assets | 7 741.00 | | 7 741.00 | 7 741.00 |
BJ TOTAL (I) | 155 855.00 | 89 010.00 | 66 845.00 | 155 855.00 |
BL Raw materials, supplies | | | | |
BX Customers and related accounts | 277 190.00 | 7 952.00 | 269 237.00 | 277 190.00 |
BZ Other receivables | 87 929.00 | | 87 929.00 | 87 929.00 |
CD Marketable securities | 65 536.00 | | 65 536.00 | 65 536.00 |
CF Cash and cash equivalents | 1 076 840.00 | | 1 076 840.00 | 1 076 840.00 |
CH Prepaid expenses | 19 610.00 | | 19 610.00 | 19 610.00 |
CJ TOTAL (II) | 1 527 107.00 | 7 952.00 | 1 519 155.00 | 1 527 107.00 |
CO Grand total (0 to V) | 1 682 963.00 | 96 962.00 | 1 586 000.00 | 1 682 963.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 407 000.00 | 407 000.00 | | 407 000.00 |
DD Legal reserve (1) | 40 700.00 | 36 764.00 | | 40 700.00 |
DG Other reserves | 17 969.00 | 17 969.00 | | 17 969.00 |
DH Retained earnings | 729 303.00 | 672 671.00 | | 729 303.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 54 815.00 | 140 487.00 | | 54 815.00 |
DL TOTAL (I) | 1 249 788.00 | 1 274 892.00 | | 1 249 788.00 |
DW Advances and down payments received on current orders | 7 828.00 | 17 427.00 | | 7 828.00 |
DX Trade payables and related accounts | 134 382.00 | 261 455.00 | | 134 382.00 |
DY Tax and social security liabilities | 183 406.00 | 272 864.00 | | 183 406.00 |
EA Other liabilities | 6 280.00 | 1 727.00 | | 6 280.00 |
EB Prepaid income (2) | 4 313.00 | 4 313.00 | | 4 313.00 |
EC TOTAL (IV) | 336 212.00 | 557 788.00 | | 336 212.00 |
EE Grand total (I to V) | 1 586 000.00 | 1 832 681.00 | | 1 586 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 690 752.00 | | 1 690 752.00 | 1 690 752.00 |
FJ Net sales | 1 690 752.00 | | 1 690 752.00 | 1 690 752.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 819.00 | |
FQ Other income | | | 1 439.00 | |
FR Total operating income (I) | | | 1 701 011.00 | |
FS Purchases of goods (including customs duties) | | | | |
FU Purchases of raw materials and other supplies | | | 114 108.00 | |
FV Inventory change (raw materials and supplies) | | | 4 124.00 | |
FW Other purchases and external expenses | | | 958 093.00 | |
FX Taxes, duties, and similar payments | | | 7 853.00 | |
FY Salaries and Wages | | | 333 367.00 | |
FZ Social Security Contributions | | | 212 685.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 849.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 38.00 | |
GF Total Operating Expenses (II) | | | 1 637 121.00 | |
GG - OPERATING RESULT (I - II) | | | 63 890.00 | |
GL Other interest and similar income | | | 118.00 | |
GP Total financial income (V) | | | 118.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 118.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 64 009.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 7 197.00 | | |
HB Exceptional income from capital transactions | 5 000.00 | 6 666.00 | | 5 000.00 |
HD Total exceptional income (VII) | 5 000.00 | 13 863.00 | | 5 000.00 |
HE Exceptional expenses on management operations | 2 269.00 | 2 288.00 | | 2 269.00 |
HH Total exceptional expenses (VIII) | 2 269.00 | 2 288.00 | | 2 269.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 730.00 | 11 575.00 | | 2 730.00 |
HK Income tax | 11 924.00 | 53 804.00 | | 11 924.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 706 130.00 | 2 337 102.00 | | 1 706 130.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 651 314.00 | 2 196 615.00 | | 1 651 314.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 54 815.00 | 140 487.00 | | 54 815.00 |
HP References: Equipment leasing | 21 615.00 | 17 672.00 | | 21 615.00 |
| |
| 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 | 155 775.00 | | 220.00 | 155 775.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 742.00 | |
I4 DECREASES Grand Total | | 138.00 | 155 856.00 | |
IO DECREASES Total including other intangible assets | | | 39 885.00 | |
IY DECREASES Total Tangible Fixed Assets | | 138.00 | 108 229.00 | |
KD ACQUISITIONS Total including other intangible assets | 39 885.00 | | | 39 885.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 108 167.00 | | 200.00 | 108 167.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 722.00 | | 20.00 | 7 722.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 82 299.00 | 6 850.00 | 138.00 | 82 299.00 |
PE DEPRECIATION Total including other intangible assets | 558.00 | | | 558.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 81 741.00 | 6 850.00 | 138.00 | 81 741.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 16 772.00 | | 8 820.00 | 16 772.00 |
7B Total provisions for depreciation | 16 772.00 | | 8 820.00 | 16 772.00 |
7C Grand total | 16 772.00 | | 8 820.00 | 16 772.00 |
UE of which provisions and reversals: - Operating | | | 8 820.00 | |
| |
| 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 | 134 383.00 | 134 383.00 | | 134 383.00 |
8C Staff and Related Accounts | 45 117.00 | 45 117.00 | | 45 117.00 |
8D Social Security and Other Social Organizations | 83 940.00 | 83 940.00 | | 83 940.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 281.00 | 6 281.00 | | 6 281.00 |
8L Deferred income | 4 313.00 | 4 313.00 | | 4 313.00 |
UT Other financial assets | 7 742.00 | | | 7 742.00 |
UX Other trade receivables | 277 190.00 | | | 277 190.00 |
VB VAT | 23 926.00 | | | 23 926.00 |
VM Income taxes | 47 570.00 | | | 47 570.00 |
VP Miscellaneous | 2 500.00 | | | 2 500.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 555.00 | 2 555.00 | | 2 555.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 13 934.00 | | | 13 934.00 |
VS Prepaid expenses | 19 610.00 | | | 19 610.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 392 472.00 | 384 730.00 | 7 742.00 | 392 472.00 |
VW VAT | 51 794.00 | 51 794.00 | | 51 794.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 328 384.00 | 328 384.00 | | 328 384.00 |
