| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 600.00 | 6 600.00 | | 6 600.00 |
AR Technical installations, industrial equipment and tools | 12 495.00 | 12 495.00 | | 12 495.00 |
AT Other tangible assets | 459 527.00 | 307 161.00 | 152 366.00 | 459 527.00 |
BH Other financial assets | 22 461.00 | | 22 461.00 | 22 461.00 |
BJ TOTAL (I) | 501 083.00 | 326 256.00 | 174 827.00 | 501 083.00 |
BT Goods | 24 789.00 | | 24 789.00 | 24 789.00 |
BV Advances and down payments on orders | 3 647.00 | | 3 647.00 | 3 647.00 |
BX Customers and related accounts | 15 052.00 | | 15 052.00 | 15 052.00 |
BZ Other receivables | 28 236.00 | | 28 236.00 | 28 236.00 |
CD Marketable securities | 22 276.00 | | 22 276.00 | 22 276.00 |
CF Cash and cash equivalents | 6 398.00 | | 6 398.00 | 6 398.00 |
CJ TOTAL (II) | 100 397.00 | | 100 397.00 | 100 397.00 |
CO Grand total (0 to V) | 601 480.00 | 326 256.00 | 275 224.00 | 601 480.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 000.00 | 45 000.00 | | 45 000.00 |
DD Legal reserve (1) | 4 500.00 | 4 500.00 | | 4 500.00 |
DG Other reserves | 838.00 | 29 838.00 | | 838.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 993.00 | 1 112.00 | | 28 993.00 |
DL TOTAL (I) | 79 331.00 | 80 450.00 | | 79 331.00 |
DU Loans and Debts from Credit Institutions (3) | 135 013.00 | 170 358.00 | | 135 013.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 326.00 | 4 556.00 | | 1 326.00 |
DX Trade payables and related accounts | 43 033.00 | 30 917.00 | | 43 033.00 |
DY Tax and social security liabilities | 16 163.00 | 30 256.00 | | 16 163.00 |
EA Other liabilities | 358.00 | | | 358.00 |
EC TOTAL (IV) | 195 893.00 | 236 086.00 | | 195 893.00 |
EE Grand total (I to V) | 275 224.00 | 316 536.00 | | 275 224.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 288 245.00 | | 288 245.00 | 288 245.00 |
FG Production sold - services | 371 808.00 | | 371 808.00 | 371 808.00 |
FJ Net sales | 660 053.00 | | 660 053.00 | 660 053.00 |
FO Operating subsidies | | | 1 602.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 99.00 | |
FR Total operating income (I) | | | 661 754.00 | |
FS Purchases of goods (including customs duties) | | | 119 863.00 | |
FT Inventory change (goods) | | | -2 438.00 | |
FW Other purchases and external expenses | | | 343 417.00 | |
FX Taxes, duties, and similar payments | | | 16 294.00 | |
FY Salaries and Wages | | | 86 240.00 | |
FZ Social Security Contributions | | | 19 995.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 37 492.00 | |
GE Other Expenses | | | 850.00 | |
GF Total Operating Expenses (II) | | | 621 713.00 | |
GG - OPERATING RESULT (I - II) | | | 40 041.00 | |
GL Other interest and similar income | | | 242.00 | |
GP Total financial income (V) | | | 242.00 | |
GR Interest and similar expenses | | | 3 013.00 | |
GU Total financial expenses (VI) | | | 3 013.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 771.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 37 270.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 4 918.00 | | |
HD Total exceptional income (VII) | | 4 918.00 | | |
HE Exceptional expenses on management operations | 4 343.00 | 821.00 | | 4 343.00 |
HH Total exceptional expenses (VIII) | 4 343.00 | 821.00 | | 4 343.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 343.00 | 4 097.00 | | -4 343.00 |
HK Income tax | 3 935.00 | | | 3 935.00 |
HL TOTAL REVENUE (I + III + V + VII) | 661 996.00 | 700 489.00 | | 661 996.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 633 003.00 | 699 377.00 | | 633 003.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 993.00 | 1 112.00 | | 28 993.00 |
| |
| 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 | 501 083.00 | | | 501 083.00 |
I3 DECREASES Total Financial Fixed Assets | | | 22 461.00 | |
I4 DECREASES Grand Total | | | 501 083.00 | |
IO DECREASES Total including other intangible assets | | | 6 600.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 472 021.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 600.00 | | | 6 600.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 472 021.00 | | | 472 021.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 22 461.00 | | | 22 461.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 288 764.00 | 37 492.00 | | 288 764.00 |
PE DEPRECIATION Total including other intangible assets | 6 600.00 | | | 6 600.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 282 164.00 | 37 492.00 | | 282 164.00 |
| |
| 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 | 1 196.00 | 1 196.00 | | 1 196.00 |
8B Suppliers and Related Accounts | 43 033.00 | 43 033.00 | | 43 033.00 |
8C Staff and Related Accounts | 3 199.00 | 3 199.00 | | 3 199.00 |
8D Social Security and Other Social Organizations | 5 101.00 | 5 101.00 | | 5 101.00 |
8K Other liabilities (including liabilities related to repo transactions) | 358.00 | 358.00 | | 358.00 |
UT Other financial assets | 22 461.00 | | | 22 461.00 |
UX Other trade receivables | 15 052.00 | | | 15 052.00 |
UZ Social Security, other social security organizations | 390.00 | | | 390.00 |
VB VAT | 6 199.00 | | | 6 199.00 |
VG Loans with a maturity of up to one year at origin | 11 560.00 | 11 560.00 | | 11 560.00 |
VH Loans with a maturity of more than one year at origin | 123 453.00 | 47 364.00 | 76 089.00 | 123 453.00 |
VI Group and Associates | 130.00 | 130.00 | | 130.00 |
VK Loans repaid during the year | 46 905.00 | | | 46 905.00 |
VM Income taxes | 1 323.00 | | | 1 323.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 476.00 | 3 476.00 | | 3 476.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 20 324.00 | | | 20 324.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 65 749.00 | 43 288.00 | 22 461.00 | 65 749.00 |
VW VAT | 4 387.00 | 4 387.00 | | 4 387.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 195 893.00 | 119 804.00 | 76 089.00 | 195 893.00 |
