| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 102 558.00 | 91 219.00 | 11 339.00 | 102 558.00 |
AP Buildings | 288 621.00 | 213 422.00 | 75 198.00 | 288 621.00 |
AR Technical installations, industrial equipment and tools | 37 977.00 | 37 977.00 | | 37 977.00 |
AT Other tangible assets | 827 044.00 | 649 739.00 | 177 305.00 | 827 044.00 |
BH Other financial assets | 151.00 | | 151.00 | 151.00 |
BJ TOTAL (I) | 1 286 352.00 | 992 358.00 | 293 994.00 | 1 286 352.00 |
BV Advances and down payments on orders | 9 342.00 | | 9 342.00 | 9 342.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 2 678 783.00 | | 2 678 783.00 | 2 678 783.00 |
CF Cash and cash equivalents | 16 411.00 | | 16 411.00 | 16 411.00 |
CJ TOTAL (II) | 2 704 536.00 | | 2 704 536.00 | 2 704 536.00 |
CO Grand total (0 to V) | 3 990 888.00 | 992 358.00 | 2 998 530.00 | 3 990 888.00 |
CP Shares due in less than one year | 151.00 | | | 151.00 |
CU Other investments | 30 000.00 | | 30 000.00 | 30 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 91 470.00 | 91 470.00 | | 91 470.00 |
DD Legal reserve (1) | 9 147.00 | 9 147.00 | | 9 147.00 |
DG Other reserves | 1 330 790.00 | 705 693.00 | | 1 330 790.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 719 733.00 | 625 097.00 | | 719 733.00 |
DL TOTAL (I) | 2 151 140.00 | 1 431 407.00 | | 2 151 140.00 |
DU Loans and Debts from Credit Institutions (3) | 14 837.00 | 36 771.00 | | 14 837.00 |
DV Miscellaneous Loans and Financial Debts (4) | 532 589.00 | 526 424.00 | | 532 589.00 |
DX Trade payables and related accounts | 248 021.00 | 134 490.00 | | 248 021.00 |
DY Tax and social security liabilities | 51 943.00 | 376 140.00 | | 51 943.00 |
EC TOTAL (IV) | 847 390.00 | 1 073 825.00 | | 847 390.00 |
EE Grand total (I to V) | 2 998 530.00 | 2 505 232.00 | | 2 998 530.00 |
EG Accrued income and payables due within one year | 836 690.00 | 1 073 825.00 | | 836 690.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 105.00 | 105.00 | | 105.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 293 785.00 | | 1 293 785.00 | 1 293 785.00 |
FJ Net sales | 1 293 785.00 | | 1 293 785.00 | 1 293 785.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 1 293 787.00 | |
FW Other purchases and external expenses | | | 113 833.00 | |
FX Taxes, duties, and similar payments | | | 38 175.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 68 993.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 221 001.00 | |
GG - OPERATING RESULT (I - II) | | | 1 072 786.00 | |
GL Other interest and similar income | | | 13 399.00 | |
GP Total financial income (V) | | | 13 399.00 | |
GR Interest and similar expenses | | | 6 472.00 | |
GU Total financial expenses (VI) | | | 6 472.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 927.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 079 713.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 114.00 | | | 114.00 |
HH Total exceptional expenses (VIII) | 114.00 | | | 114.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -114.00 | | | -114.00 |
HK Income tax | 359 866.00 | 312 548.00 | | 359 866.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 307 185.00 | 1 306 069.00 | | 1 307 185.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 587 453.00 | 680 972.00 | | 587 453.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 719 733.00 | 625 097.00 | | 719 733.00 |
| |
| 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 | 1 286 352.00 | | | 1 286 352.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30 152.00 | |
I4 DECREASES Grand Total | | | 1 286 352.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 256 200.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 256 200.00 | | | 1 256 200.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 30 152.00 | | | 30 152.00 |
| |
| 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 | 248 021.00 | 248 021.00 | | 248 021.00 |
8E Income Taxes | 50 443.00 | 50 443.00 | | 50 443.00 |
UT Other financial assets | 151.00 | | | 151.00 |
VG Loans with a maturity of up to one year at origin | 105.00 | 105.00 | | 105.00 |
VH Loans with a maturity of more than one year at origin | 14 732.00 | 4 032.00 | 10 700.00 | 14 732.00 |
VI Group and Associates | 532 589.00 | 532 589.00 | | 532 589.00 |
VK Loans repaid during the year | 21 861.00 | | | 21 861.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 500.00 | 1 500.00 | | 1 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 847 390.00 | 836 690.00 | 10 700.00 | 847 390.00 |
