| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 8 716.00 | 8 558.00 | 158.00 | 8 716.00 |
AT Other tangible assets | 72 195.00 | 67 885.00 | 4 310.00 | 72 195.00 |
BD Other fixed assets | 56 658.00 | | 56 658.00 | 56 658.00 |
BH Other financial assets | 7 404.00 | | 7 404.00 | 7 404.00 |
BJ TOTAL (I) | 144 973.00 | 76 443.00 | 68 529.00 | 144 973.00 |
BL Raw materials, supplies | 15 767.00 | | 15 767.00 | 15 767.00 |
BX Customers and related accounts | 264 679.00 | 16 067.00 | 248 613.00 | 264 679.00 |
BZ Other receivables | 21 720.00 | | 21 720.00 | 21 720.00 |
CD Marketable securities | 6 037.00 | 6.00 | 6 031.00 | 6 037.00 |
CH Prepaid expenses | 5 619.00 | | 5 619.00 | 5 619.00 |
CJ TOTAL (II) | 313 823.00 | 16 073.00 | 297 750.00 | 313 823.00 |
CO Grand total (0 to V) | 458 796.00 | 92 516.00 | 366 279.00 | 458 796.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 147.00 | 9 147.00 | | 9 147.00 |
DD Legal reserve (1) | 915.00 | 915.00 | | 915.00 |
DH Retained earnings | 126 512.00 | 113 840.00 | | 126 512.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 255.00 | 12 672.00 | | 6 255.00 |
DL TOTAL (I) | 142 829.00 | 136 574.00 | | 142 829.00 |
DS Convertible Bond Issues | 9.00 | 20.00 | | 9.00 |
DU Loans and Debts from Credit Institutions (3) | 45 900.00 | 16 571.00 | | 45 900.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 556.00 | 1 556.00 | | 1 556.00 |
DX Trade payables and related accounts | 85 627.00 | 63 372.00 | | 85 627.00 |
DY Tax and social security liabilities | 90 358.00 | 78 089.00 | | 90 358.00 |
EC TOTAL (IV) | 223 450.00 | 159 608.00 | | 223 450.00 |
EE Grand total (I to V) | 366 279.00 | 296 182.00 | | 366 279.00 |
EG Accrued income and payables due within one year | 221 926.00 | 154 489.00 | | 221 926.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 40 055.00 | 5 760.00 | | 40 055.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 664 494.00 | | 664 494.00 | 664 494.00 |
FG Production sold - services | 270 611.00 | | 270 611.00 | 270 611.00 |
FJ Net sales | 935 105.00 | | 935 105.00 | 935 105.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 333.00 | |
FQ Other income | | | 1 758.00 | |
FR Total operating income (I) | | | 942 197.00 | |
FU Purchases of raw materials and other supplies | | | 288 890.00 | |
FV Inventory change (raw materials and supplies) | | | 1 153.00 | |
FW Other purchases and external expenses | | | 146 964.00 | |
FX Taxes, duties, and similar payments | | | 8 583.00 | |
FY Salaries and Wages | | | 349 667.00 | |
FZ Social Security Contributions | | | 137 005.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 176.00 | |
GE Other Expenses | | | 17.00 | |
GF Total Operating Expenses (II) | | | 935 456.00 | |
GG - OPERATING RESULT (I - II) | | | 6 741.00 | |
GL Other interest and similar income | | | 367.00 | |
GM Reversals of provisions and transfers of expenses | | | 5.00 | |
GP Total financial income (V) | | | 373.00 | |
GQ Financial allocations to depreciation and provisions | | | 6.00 | |
GR Interest and similar expenses | | | 566.00 | |
GT Net expenses on sales of marketable securities | | | 26.00 | |
GU Total financial expenses (VI) | | | 598.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -225.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 516.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 5 333.00 | 3 363.00 | | 5 333.00 |
HE Exceptional expenses on management operations | 261.00 | 137.00 | | 261.00 |
HH Total exceptional expenses (VIII) | 261.00 | 137.00 | | 261.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -261.00 | -137.00 | | -261.00 |
HL TOTAL REVENUE (I + III + V + VII) | 942 569.00 | 907 094.00 | | 942 569.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 936 314.00 | 894 422.00 | | 936 314.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 255.00 | 12 672.00 | | 6 255.00 |
| |
| 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 | 135 220.00 | | 9 753.00 | 135 220.00 |
I3 DECREASES Total Financial Fixed Assets | | | 64 062.00 | |
I4 DECREASES Grand Total | | | 144 973.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 80 911.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 80 911.00 | | | 80 911.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 54 308.00 | | 9 753.00 | 54 308.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 73 268.00 | 3 176.00 | | 73 268.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 73 268.00 | 3 176.00 | | 73 268.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 16 067.00 | | | 16 067.00 |
6X Other provisions for depreciation | 5.00 | 6.00 | 5.00 | 5.00 |
7B Total provisions for depreciation | 16 072.00 | 6.00 | 5.00 | 16 072.00 |
7C Grand total | 16 072.00 | 6.00 | 5.00 | 16 072.00 |
UG - Financial | | 6.00 | 5.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 9.00 | 9.00 | | 9.00 |
8B Suppliers and Related Accounts | 85 627.00 | 85 627.00 | | 85 627.00 |
8D Social Security and Other Social Organizations | 23 171.00 | 23 171.00 | | 23 171.00 |
UT Other financial assets | 7 404.00 | | | 7 404.00 |
UX Other trade receivables | 245 464.00 | | | 245 464.00 |
VA Doubtful or disputed receivables | 19 216.00 | | | 19 216.00 |
VB VAT | 2 292.00 | | | 2 292.00 |
VG Loans with a maturity of up to one year at origin | 40 781.00 | 40 781.00 | | 40 781.00 |
VH Loans with a maturity of more than one year at origin | 5 119.00 | 3 595.00 | 1 524.00 | 5 119.00 |
VI Group and Associates | 1 556.00 | 1 556.00 | | 1 556.00 |
VM Income taxes | 19 122.00 | | | 19 122.00 |
VP Miscellaneous | 306.00 | | | 306.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 816.00 | 3 816.00 | | 3 816.00 |
VS Prepaid expenses | 5 619.00 | | | 5 619.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 299 423.00 | 292 019.00 | 7 404.00 | 299 423.00 |
VW VAT | 63 371.00 | 63 371.00 | | 63 371.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 223 450.00 | 221 926.00 | 1 524.00 | 223 450.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 6 450.00 | 4 803.00 | | 6 450.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 328.00 | 1 428.00 | | 3 328.00 |
ST Other accounts | 84 907.00 | 84 870.00 | | 84 907.00 |
XQ Rental, rental and co-ownership charges | 56 989.00 | 61 527.00 | | 56 989.00 |
YT Subcontracting | 1 740.00 | 17 352.00 | | 1 740.00 |
YU External personnel | | 4 148.00 | | |
YW Business tax | 2 133.00 | 1 785.00 | | 2 133.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 8 583.00 | 6 588.00 | | 8 583.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 146 964.00 | 169 325.00 | | 146 964.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 9.00 | | | 9.00 |
