| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 58 638.00 | 58 638.00 | | 58 638.00 |
AP Buildings | 14 789.00 | 14 789.00 | | 14 789.00 |
AR Technical installations, industrial equipment and tools | 197 328.00 | 197 328.00 | | 197 328.00 |
AT Other tangible assets | 361 376.00 | 348 922.00 | 12 454.00 | 361 376.00 |
BH Other financial assets | 160.00 | | 160.00 | 160.00 |
BJ TOTAL (I) | 632 290.00 | 619 676.00 | 12 614.00 | 632 290.00 |
BL Raw materials, supplies | 164 630.00 | | 164 630.00 | 164 630.00 |
BV Advances and down payments on orders | 646.00 | | 646.00 | 646.00 |
BX Customers and related accounts | 495 770.00 | | 495 770.00 | 495 770.00 |
BZ Other receivables | 389 870.00 | | 389 870.00 | 389 870.00 |
CF Cash and cash equivalents | 293 369.00 | | 293 369.00 | 293 369.00 |
CJ TOTAL (II) | 1 344 287.00 | | 1 344 287.00 | 1 344 287.00 |
CO Grand total (0 to V) | 1 976 577.00 | 619 676.00 | 1 356 901.00 | 1 976 577.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 439 000.00 | 439 000.00 | | 439 000.00 |
DD Legal reserve (1) | 11 456.00 | 11 456.00 | | 11 456.00 |
DH Retained earnings | -45 163.00 | -102 514.00 | | -45 163.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 55 034.00 | 57 351.00 | | 55 034.00 |
DL TOTAL (I) | 460 326.00 | 405 293.00 | | 460 326.00 |
DV Miscellaneous Loans and Financial Debts (4) | 186 111.00 | 186 111.00 | | 186 111.00 |
DX Trade payables and related accounts | 569 880.00 | 316 834.00 | | 569 880.00 |
DY Tax and social security liabilities | 140 524.00 | 7 273.00 | | 140 524.00 |
DZ Fixed asset liabilities and related accounts | 60.00 | 60.00 | | 60.00 |
EC TOTAL (IV) | 896 575.00 | 510 278.00 | | 896 575.00 |
EE Grand total (I to V) | 1 356 901.00 | 915 571.00 | | 1 356 901.00 |
EG Accrued income and payables due within one year | 696 575.00 | 510 278.00 | | 696 575.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 708 207.00 | 904 709.00 | 3 612 916.00 | 2 708 207.00 |
FG Production sold - services | | | | |
FJ Net sales | 2 708 207.00 | 904 709.00 | 3 612 916.00 | 2 708 207.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 96.00 | |
FR Total operating income (I) | | | 3 613 012.00 | |
FS Purchases of goods (including customs duties) | | | 3 283 891.00 | |
FU Purchases of raw materials and other supplies | | | | |
FV Inventory change (raw materials and supplies) | | | 156 027.00 | |
FW Other purchases and external expenses | | | 102 046.00 | |
FX Taxes, duties, and similar payments | | | -1 700.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 822.00 | |
GE Other Expenses | | | 2 682.00 | |
GF Total Operating Expenses (II) | | | 3 544 767.00 | |
GG - OPERATING RESULT (I - II) | | | 68 245.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 68 245.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 399 185.00 | | |
HD Total exceptional income (VII) | | 399 185.00 | | |
HF Exceptional expenses on capital transactions | | 174 614.00 | | |
HH Total exceptional expenses (VIII) | | 174 614.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 224 571.00 | | |
HK Income tax | 13 211.00 | | | 13 211.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 613 012.00 | 3 922 811.00 | | 3 613 012.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 557 978.00 | 3 865 460.00 | | 3 557 978.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 55 034.00 | 57 351.00 | | 55 034.00 |
HP References: Equipment leasing | | 489.00 | | |
| |
| 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 | 632 290.00 | | | 632 290.00 |
I3 DECREASES Total Financial Fixed Assets | | | 160.00 | |
I4 DECREASES Grand Total | | | 632 290.00 | |
IO DECREASES Total including other intangible assets | | | 58 638.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 734 931.00 | |
KD ACQUISITIONS Total including other intangible assets | 58 638.00 | | | 58 638.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 573 493.00 | | | 573 493.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 160.00 | | | 160.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 617 854.00 | 1 822.00 | | 617 854.00 |
PE DEPRECIATION Total including other intangible assets | 58 638.00 | | | 58 638.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 559 216.00 | 1 822.00 | | 559 216.00 |
| |
| 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 | 569 880.00 | 569 880.00 | | 569 880.00 |
8J Fixed Asset Liabilities and Related Accounts | 60.00 | 60.00 | | 60.00 |
8K Other liabilities (including liabilities related to repo transactions) | 186 111.00 | 186 111.00 | | 186 111.00 |
UT Other financial assets | 160.00 | | | 160.00 |
UX Other trade receivables | 495 770.00 | | | 495 770.00 |
VP Miscellaneous | 389 870.00 | | | 389 870.00 |
VQ Other Taxes, Duties, and Similar Debts | 140 524.00 | 140 524.00 | | 140 524.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 885 800.00 | 885 640.00 | 160.00 | 885 800.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 896 575.00 | 896 575.00 | | 896 575.00 |
