| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 335 000.00 | | 335 000.00 | 335 000.00 |
AR Technical installations, industrial equipment and tools | 225 064.00 | 157 202.00 | 67 862.00 | 225 064.00 |
AT Other tangible assets | 435 420.00 | 302 472.00 | 132 949.00 | 435 420.00 |
BB Receivables related to investments | 22 500.00 | | 22 500.00 | 22 500.00 |
BH Other financial assets | 22 297.00 | | 22 297.00 | 22 297.00 |
BJ TOTAL (I) | 1 041 281.00 | 459 673.00 | 581 608.00 | 1 041 281.00 |
BL Raw materials, supplies | 22 734.00 | | 22 734.00 | 22 734.00 |
BX Customers and related accounts | 26 139.00 | | 26 139.00 | 26 139.00 |
BZ Other receivables | 43 497.00 | | 43 497.00 | 43 497.00 |
CF Cash and cash equivalents | 127 854.00 | | 127 854.00 | 127 854.00 |
CH Prepaid expenses | 15 829.00 | | 15 829.00 | 15 829.00 |
CJ TOTAL (II) | 236 053.00 | | 236 053.00 | 236 053.00 |
CO Grand total (0 to V) | 1 277 334.00 | 459 673.00 | 817 661.00 | 1 277 334.00 |
CU Other investments | 1 000.00 | | 1 000.00 | 1 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 149 466.00 | 103 378.00 | | 149 466.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 322 921.00 | 296 089.00 | | 322 921.00 |
DL TOTAL (I) | 481 187.00 | 408 266.00 | | 481 187.00 |
DP Provisions for Risks | | 14 000.00 | | |
DR TOTAL (IV) | | 14 000.00 | | |
DU Loans and Debts from Credit Institutions (3) | 86 114.00 | 234 046.00 | | 86 114.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 320.00 | | |
DX Trade payables and related accounts | 151 665.00 | 119 160.00 | | 151 665.00 |
DY Tax and social security liabilities | 98 694.00 | 101 934.00 | | 98 694.00 |
EC TOTAL (IV) | 336 474.00 | 455 459.00 | | 336 474.00 |
EE Grand total (I to V) | 817 661.00 | 877 726.00 | | 817 661.00 |
EG Accrued income and payables due within one year | 336 474.00 | 368 850.00 | | 336 474.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 2 781 997.00 | |
FG Production sold - services | | | 1 147.00 | |
FJ Net sales | | | 2 783 145.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 48 950.00 | |
FQ Other income | | | 34.00 | |
FR Total operating income (I) | | | 2 832 129.00 | |
FU Purchases of raw materials and other supplies | | | 1 025 060.00 | |
FV Inventory change (raw materials and supplies) | | | -6 384.00 | |
FW Other purchases and external expenses | | | 563 793.00 | |
FX Taxes, duties, and similar payments | | | 28 041.00 | |
FY Salaries and Wages | | | 558 738.00 | |
FZ Social Security Contributions | | | 132 915.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 61 121.00 | |
GE Other Expenses | | | 18.00 | |
GF Total Operating Expenses (II) | | | 2 363 303.00 | |
GG - OPERATING RESULT (I - II) | | | 468 827.00 | |
GR Interest and similar expenses | | | 3 234.00 | |
GU Total financial expenses (VI) | | | 3 234.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 234.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 465 593.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 59.00 | 1 709.00 | | 59.00 |
HB Exceptional income from capital transactions | | 250.00 | | |
HD Total exceptional income (VII) | 59.00 | 1 959.00 | | 59.00 |
HE Exceptional expenses on management operations | 3 648.00 | 1 432.00 | | 3 648.00 |
HF Exceptional expenses on capital transactions | | 1 456.00 | | |
HH Total exceptional expenses (VIII) | 3 648.00 | 2 888.00 | | 3 648.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 589.00 | -929.00 | | -3 589.00 |
HK Income tax | 139 083.00 | 127 298.00 | | 139 083.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 832 189.00 | 2 802 778.00 | | 2 832 189.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 509 268.00 | 2 506 689.00 | | 2 509 268.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 322 921.00 | 296 089.00 | | 322 921.00 |
| |
| 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 | 1 033 240.00 | | | 1 033 240.00 |
I3 DECREASES Total Financial Fixed Assets | | | 45 797.00 | |
I4 DECREASES Grand Total | | | 1 041 281.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 660 484.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 652 443.00 | | | 652 443.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 45 797.00 | | | 45 797.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 400 152.00 | 61 121.00 | 1 600.00 | 400 152.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 400 152.00 | 61 121.00 | 1 600.00 | 400 152.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 14 000.00 | | 14 000.00 | 14 000.00 |
7C Grand total | 14 000.00 | | 14 000.00 | 14 000.00 |
UE of which provisions and reversals: - Operating | | | 14 000.00 | |
| |
| 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 | 151 665.00 | 151 665.00 | | 151 665.00 |
UL Receivables related to investments | 22 500.00 | | | 22 500.00 |
UT Other financial assets | 22 297.00 | | | 22 297.00 |
UX Other trade receivables | 26 139.00 | | | 26 139.00 |
VH Loans with a maturity of more than one year at origin | 86 114.00 | 86 114.00 | | 86 114.00 |
VK Loans repaid during the year | 147 931.00 | | | 147 931.00 |
VP Miscellaneous | 43 497.00 | | | 43 497.00 |
VQ Other Taxes, Duties, and Similar Debts | 98 694.00 | 98 694.00 | | 98 694.00 |
VS Prepaid expenses | 15 829.00 | | | 15 829.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 130 262.00 | 85 465.00 | 44 797.00 | 130 262.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 336 474.00 | 336 474.00 | | 336 474.00 |
