| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 3 811.00 | | 3 811.00 | 3 811.00 |
AR Technical installations, industrial equipment and tools | 8 549.00 | 8 549.00 | | 8 549.00 |
AT Other tangible assets | 6 520.00 | 3 643.00 | 2 877.00 | 6 520.00 |
BH Other financial assets | 3 403.00 | | 3 403.00 | 3 403.00 |
BJ TOTAL (I) | 22 283.00 | 12 192.00 | 10 091.00 | 22 283.00 |
BL Raw materials, supplies | 19 743.00 | | 19 743.00 | 19 743.00 |
BN Goods in progress | 38 689.00 | | 38 689.00 | 38 689.00 |
BX Customers and related accounts | 80 006.00 | 15 825.00 | 64 180.00 | 80 006.00 |
BZ Other receivables | 15 340.00 | | 15 340.00 | 15 340.00 |
CF Cash and cash equivalents | 17.00 | | 17.00 | 17.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 153 794.00 | 15 825.00 | 137 968.00 | 153 794.00 |
CO Grand total (0 to V) | 176 077.00 | 28 018.00 | 148 060.00 | 176 077.00 |
CR Shares due in more than one year | 18 927.00 | | | 18 927.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 53 368.00 | 53 368.00 | | 53 368.00 |
DH Retained earnings | -62 574.00 | -65 127.00 | | -62 574.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 510.00 | 2 553.00 | | 510.00 |
DL TOTAL (I) | 13 304.00 | 12 794.00 | | 13 304.00 |
DU Loans and Debts from Credit Institutions (3) | 3 964.00 | | | 3 964.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 144.00 | 20 243.00 | | 21 144.00 |
DX Trade payables and related accounts | 39 304.00 | 82 169.00 | | 39 304.00 |
DY Tax and social security liabilities | 70 343.00 | 71 596.00 | | 70 343.00 |
EC TOTAL (IV) | 134 756.00 | 174 009.00 | | 134 756.00 |
EE Grand total (I to V) | 148 060.00 | 186 803.00 | | 148 060.00 |
EG Accrued income and payables due within one year | 113 612.00 | 153 766.00 | | 113 612.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 3 766.00 | | | 3 766.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 419 521.00 | | 419 521.00 | 419 521.00 |
FJ Net sales | 419 521.00 | | 419 521.00 | 419 521.00 |
FM Inventory production | | | 22 979.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 27.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 442 534.00 | |
FU Purchases of raw materials and other supplies | | | 181 142.00 | |
FV Inventory change (raw materials and supplies) | | | -3 715.00 | |
FW Other purchases and external expenses | | | 93 254.00 | |
FX Taxes, duties, and similar payments | | | 4 357.00 | |
FY Salaries and Wages | | | 103 376.00 | |
FZ Social Security Contributions | | | 64 069.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 458.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 443 949.00 | |
GG - OPERATING RESULT (I - II) | | | -1 416.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 416.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 27.00 | 451.00 | | 27.00 |
HA Exceptional income from management transactions | 1 925.00 | 371.00 | | 1 925.00 |
HD Total exceptional income (VII) | 1 925.00 | 371.00 | | 1 925.00 |
HE Exceptional expenses on management operations | | 45.00 | | |
HH Total exceptional expenses (VIII) | | 45.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 925.00 | 326.00 | | 1 925.00 |
HL TOTAL REVENUE (I + III + V + VII) | 444 459.00 | 519 336.00 | | 444 459.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 443 949.00 | 516 783.00 | | 443 949.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 510.00 | 2 553.00 | | 510.00 |
| |
| 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 | 18 040.00 | | 4 243.00 | 18 040.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 403.00 | |
I4 DECREASES Grand Total | | | 22 283.00 | |
IO DECREASES Total including other intangible assets | | | 3 811.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 15 069.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 811.00 | | | 3 811.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 826.00 | | 4 243.00 | 10 826.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 403.00 | | | 3 403.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 734.00 | 1 458.00 | | 10 734.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 734.00 | 1 458.00 | | 10 734.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 15 825.00 | | | 15 825.00 |
7B Total provisions for depreciation | 15 825.00 | | | 15 825.00 |
7C Grand total | 15 825.00 | | | 15 825.00 |
| |
| 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 | 39 304.00 | 39 304.00 | | 39 304.00 |
8C Staff and Related Accounts | 7 928.00 | 7 928.00 | | 7 928.00 |
8D Social Security and Other Social Organizations | 20 973.00 | 20 973.00 | | 20 973.00 |
UT Other financial assets | 3 403.00 | | | 3 403.00 |
UX Other trade receivables | 61 078.00 | | | 61 078.00 |
VA Doubtful or disputed receivables | 18 927.00 | | | 18 927.00 |
VB VAT | 4 364.00 | | | 4 364.00 |
VG Loans with a maturity of up to one year at origin | 3 964.00 | 3 964.00 | | 3 964.00 |
VI Group and Associates | 21 144.00 | | 21 144.00 | 21 144.00 |
VM Income taxes | 2 030.00 | | | 2 030.00 |
VP Miscellaneous | 3 460.00 | | | 3 460.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 009.00 | 1 009.00 | | 1 009.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 485.00 | | | 5 485.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 98 748.00 | 76 418.00 | 22 330.00 | 98 748.00 |
VW VAT | 40 433.00 | 40 433.00 | | 40 433.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 134 756.00 | 113 612.00 | 21 144.00 | 134 756.00 |
| |
| 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 | 3 156.00 | 2 805.00 | | 3 156.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 666.00 | 4 585.00 | | 4 666.00 |
ST Other accounts | 45 534.00 | 46 693.00 | | 45 534.00 |
XQ Rental, rental and co-ownership charges | 17 616.00 | 17 529.00 | | 17 616.00 |
YQ Equipment leasing commitment | 14 260.00 | 21 676.00 | | 14 260.00 |
YT Subcontracting | 25 439.00 | 107 100.00 | | 25 439.00 |
YW Business tax | 1 201.00 | 1 816.00 | | 1 201.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 357.00 | 4 621.00 | | 4 357.00 |
YY Amount of VAT collected | 64 603.00 | 84 939.00 | | 64 603.00 |
YZ Total deductible VAT on goods and services | 50 709.00 | 58 708.00 | | 50 709.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 93 254.00 | 175 908.00 | | 93 254.00 |
| |
| 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 | 3.00 | | | 3.00 |
