| |
| 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 | 10 099.00 | 10 099.00 | | 10 099.00 |
AT Other tangible assets | 11 270.00 | 10 948.00 | 321.00 | 11 270.00 |
BH Other financial assets | 240.00 | | 240.00 | 240.00 |
BJ TOTAL (I) | 21 609.00 | 21 047.00 | 561.00 | 21 609.00 |
BL Raw materials, supplies | 5 433.00 | | 5 433.00 | 5 433.00 |
BX Customers and related accounts | 27 932.00 | | 27 932.00 | 27 932.00 |
BZ Other receivables | 10 862.00 | | 10 862.00 | 10 862.00 |
CF Cash and cash equivalents | 193 738.00 | | 193 738.00 | 193 738.00 |
CJ TOTAL (II) | 237 964.00 | | 237 964.00 | 237 964.00 |
CO Grand total (0 to V) | 259 573.00 | 21 047.00 | 238 526.00 | 259 573.00 |
CP Shares due in less than one year | 240.00 | | | 240.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 811.00 | 3 811.00 | | 3 811.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 53 053.00 | 53 053.00 | | 53 053.00 |
DH Retained earnings | 112 114.00 | 70 139.00 | | 112 114.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 877.00 | 41 975.00 | | 19 877.00 |
DL TOTAL (I) | 189 617.00 | 169 740.00 | | 189 617.00 |
DV Miscellaneous Loans and Financial Debts (4) | 631.00 | 2 785.00 | | 631.00 |
DW Advances and down payments received on current orders | | 7 537.00 | | |
DX Trade payables and related accounts | 27 595.00 | 36 057.00 | | 27 595.00 |
DY Tax and social security liabilities | 14 021.00 | 28 408.00 | | 14 021.00 |
EA Other liabilities | 6 661.00 | | | 6 661.00 |
EC TOTAL (IV) | 48 909.00 | 74 787.00 | | 48 909.00 |
EE Grand total (I to V) | 238 526.00 | 244 528.00 | | 238 526.00 |
EG Accrued income and payables due within one year | 48 909.00 | 74 787.00 | | 48 909.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 347 818.00 | | 347 818.00 | 347 818.00 |
FJ Net sales | 347 818.00 | | 347 818.00 | 347 818.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 19 961.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 367 783.00 | |
FU Purchases of raw materials and other supplies | | | 142 473.00 | |
FV Inventory change (raw materials and supplies) | | | -2 376.00 | |
FW Other purchases and external expenses | | | 50 685.00 | |
FX Taxes, duties, and similar payments | | | 2 261.00 | |
FY Salaries and Wages | | | 121 447.00 | |
FZ Social Security Contributions | | | 28 307.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 66.00 | |
GE Other Expenses | | | 2 434.00 | |
GF Total Operating Expenses (II) | | | 345 298.00 | |
GG - OPERATING RESULT (I - II) | | | 22 485.00 | |
GL Other interest and similar income | | | 1 847.00 | |
GP Total financial income (V) | | | 1 847.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 847.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 332.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 627.00 | 292.00 | | 1 627.00 |
HB Exceptional income from capital transactions | 417.00 | | | 417.00 |
HD Total exceptional income (VII) | 417.00 | | | 417.00 |
HE Exceptional expenses on management operations | 1 687.00 | 52.00 | | 1 687.00 |
HH Total exceptional expenses (VIII) | 1 687.00 | 52.00 | | 1 687.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 270.00 | -52.00 | | -1 270.00 |
HK Income tax | 3 185.00 | 8 839.00 | | 3 185.00 |
HL TOTAL REVENUE (I + III + V + VII) | 370 046.00 | 383 001.00 | | 370 046.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 350 170.00 | 341 026.00 | | 350 170.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 877.00 | 41 975.00 | | 19 877.00 |
HP References: Equipment leasing | 3 538.00 | 9 363.00 | | 3 538.00 |
| |
| 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 | 21 434.00 | | 387.00 | 21 434.00 |
I3 DECREASES Total Financial Fixed Assets | | | 240.00 | |
I4 DECREASES Grand Total | | 213.00 | 21 609.00 | |
IY DECREASES Total Tangible Fixed Assets | | 213.00 | 21 368.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 194.00 | | 387.00 | 21 194.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 240.00 | | | 240.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 194.00 | 66.00 | 213.00 | 21 194.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 194.00 | 66.00 | 213.00 | 21 194.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 18 333.00 | | 18 333.00 | 18 333.00 |
7B Total provisions for depreciation | 18 333.00 | | 18 333.00 | 18 333.00 |
7C Grand total | 18 333.00 | | 18 333.00 | 18 333.00 |
UE of which provisions and reversals: - Operating | | | 18 333.00 | |
| |
| 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 | 27 595.00 | 27 595.00 | | 27 595.00 |
8C Staff and Related Accounts | 2 576.00 | 2 576.00 | | 2 576.00 |
8D Social Security and Other Social Organizations | 8 956.00 | 8 956.00 | | 8 956.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 661.00 | 6 661.00 | | 6 661.00 |
UT Other financial assets | 240.00 | 240.00 | | 240.00 |
UX Other trade receivables | 27 932.00 | 27 932.00 | | 27 932.00 |
VB VAT | 1 682.00 | 1 682.00 | | 1 682.00 |
VI Group and Associates | 631.00 | 631.00 | | 631.00 |
VM Income taxes | 8 665.00 | 8 665.00 | | 8 665.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 515.00 | 515.00 | | 515.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 034.00 | 39 034.00 | | 39 034.00 |
VW VAT | 2 489.00 | 2 489.00 | | 2 489.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 48 909.00 | 48 909.00 | | 48 909.00 |
| |
| 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 | 342.00 | 802.00 | | 342.00 |
ST Other accounts | 28 458.00 | 37 865.00 | | 28 458.00 |
XQ Rental, rental and co-ownership charges | 22 227.00 | 23 054.00 | | 22 227.00 |
YQ Equipment leasing commitment | 3 538.00 | 6 862.00 | | 3 538.00 |
YT Subcontracting | | 9 843.00 | | |
YW Business tax | 1 919.00 | 1 904.00 | | 1 919.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 261.00 | 2 706.00 | | 2 261.00 |
YY Amount of VAT collected | 40 723.00 | 61 191.00 | | 40 723.00 |
YZ Total deductible VAT on goods and services | 41 233.00 | 32 961.00 | | 41 233.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 50 685.00 | 70 762.00 | | 50 685.00 |
| |
| 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 | 2.00 | | | 2.00 |
