| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 681.00 | 3 681.00 | | 3 681.00 |
AR Technical installations, industrial equipment and tools | 2 152.00 | 2 152.00 | | 2 152.00 |
AT Other tangible assets | 6 426.00 | 5 627.00 | 798.00 | 6 426.00 |
BH Other financial assets | 5 422.00 | | 5 422.00 | 5 422.00 |
BJ TOTAL (I) | 17 682.00 | 11 461.00 | 6 220.00 | 17 682.00 |
BL Raw materials, supplies | 16 620.00 | | 16 620.00 | 16 620.00 |
BX Customers and related accounts | 191 437.00 | 19 020.00 | 172 417.00 | 191 437.00 |
BZ Other receivables | 6 648.00 | | 6 648.00 | 6 648.00 |
CD Marketable securities | 20 000.00 | | 20 000.00 | 20 000.00 |
CF Cash and cash equivalents | 211 171.00 | | 211 171.00 | 211 171.00 |
CH Prepaid expenses | 1 285.00 | | 1 285.00 | 1 285.00 |
CJ TOTAL (II) | 447 162.00 | 19 020.00 | 428 142.00 | 447 162.00 |
CO Grand total (0 to V) | 464 843.00 | 30 481.00 | 434 362.00 | 464 843.00 |
CR Shares due in more than one year | 25 827.00 | | | 25 827.00 |
| |
| 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 |
DH Retained earnings | 199 072.00 | 179 209.00 | | 199 072.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 570.00 | 19 863.00 | | 32 570.00 |
DL TOTAL (I) | 240 442.00 | 207 872.00 | | 240 442.00 |
DV Miscellaneous Loans and Financial Debts (4) | 61 061.00 | 61 061.00 | | 61 061.00 |
DX Trade payables and related accounts | 51 852.00 | 71 098.00 | | 51 852.00 |
DY Tax and social security liabilities | 47 165.00 | 54 279.00 | | 47 165.00 |
EA Other liabilities | 33 842.00 | 31 575.00 | | 33 842.00 |
EC TOTAL (IV) | 193 920.00 | 218 013.00 | | 193 920.00 |
EE Grand total (I to V) | 434 362.00 | 425 884.00 | | 434 362.00 |
EG Accrued income and payables due within one year | 193 920.00 | 218 013.00 | | 193 920.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 653 749.00 | 54 145.00 | 707 894.00 | 653 749.00 |
FG Production sold - services | 14 896.00 | | 14 896.00 | 14 896.00 |
FJ Net sales | 668 645.00 | 54 145.00 | 722 790.00 | 668 645.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 34 116.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 756 908.00 | |
FU Purchases of raw materials and other supplies | | | 319 735.00 | |
FV Inventory change (raw materials and supplies) | | | -1 538.00 | |
FW Other purchases and external expenses | | | 221 801.00 | |
FX Taxes, duties, and similar payments | | | 4 342.00 | |
FY Salaries and Wages | | | 117 714.00 | |
FZ Social Security Contributions | | | 44 722.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 835.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 19 020.00 | |
GE Other Expenses | | | 553.00 | |
GF Total Operating Expenses (II) | | | 727 185.00 | |
GG - OPERATING RESULT (I - II) | | | 29 723.00 | |
GL Other interest and similar income | | | 8 749.00 | |
GN Positive exchange differences | | | 510.00 | |
GP Total financial income (V) | | | 9 258.00 | |
GS Negative differences of foreign exchange | | | 489.00 | |
GU Total financial expenses (VI) | | | 489.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 769.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 492.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 15 436.00 | 19 583.00 | | 15 436.00 |
A2 TOTAL ASSETS | 17 661.00 | 22 196.00 | | 17 661.00 |
A4 Equity method investments | 518.00 | 702.00 | | 518.00 |
HE Exceptional expenses on management operations | 196.00 | 1 593.00 | | 196.00 |
HH Total exceptional expenses (VIII) | 196.00 | 1 593.00 | | 196.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -196.00 | -1 593.00 | | -196.00 |
HK Income tax | 5 726.00 | 3 794.00 | | 5 726.00 |
HL TOTAL REVENUE (I + III + V + VII) | 766 166.00 | 809 812.00 | | 766 166.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 733 596.00 | 789 949.00 | | 733 596.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 570.00 | 19 863.00 | | 32 570.00 |
HP References: Equipment leasing | 3 956.00 | 8 825.00 | | 3 956.00 |
| |
| 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 | 17 037.00 | | 645.00 | 17 037.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 422.00 | |
I4 DECREASES Grand Total | | | 17 682.00 | |
IO DECREASES Total including other intangible assets | | | 3 681.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 578.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 681.00 | | | 3 681.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 958.00 | | 620.00 | 7 958.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 397.00 | | 25.00 | 5 397.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 626.00 | 835.00 | | 10 626.00 |
PE DEPRECIATION Total including other intangible assets | 3 681.00 | | | 3 681.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 945.00 | 835.00 | | 6 945.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 18 680.00 | 19 020.00 | 18 680.00 | 18 680.00 |
7B Total provisions for depreciation | 18 680.00 | 19 020.00 | 18 680.00 | 18 680.00 |
7C Grand total | 18 680.00 | 19 020.00 | 18 680.00 | 18 680.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 2 700.00 | 2 700.00 | | 2 700.00 |
8B Suppliers and Related Accounts | 51 852.00 | 51 852.00 | | 51 852.00 |
8C Staff and Related Accounts | 8 860.00 | 8 860.00 | | 8 860.00 |
8D Social Security and Other Social Organizations | 27 994.00 | 27 994.00 | | 27 994.00 |
8K Other liabilities (including liabilities related to repo transactions) | 33 842.00 | 33 842.00 | | 33 842.00 |
UT Other financial assets | 5 422.00 | 5 422.00 | | 5 422.00 |
UX Other trade receivables | 165 610.00 | | | 165 610.00 |
VA Doubtful or disputed receivables | 25 827.00 | | | 25 827.00 |
VB VAT | 1 691.00 | | | 1 691.00 |
VI Group and Associates | 58 361.00 | 58 361.00 | | 58 361.00 |
VM Income taxes | 4 187.00 | | | 4 187.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 435.00 | 1 435.00 | | 1 435.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 770.00 | | | 770.00 |
VS Prepaid expenses | 1 285.00 | | | 1 285.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 204 792.00 | 173 543.00 | 31 249.00 | 204 792.00 |
VW VAT | 8 876.00 | 8 876.00 | | 8 876.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 193 920.00 | 193 920.00 | | 193 920.00 |
