| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 602.00 | 602.00 | | 602.00 |
AR Technical installations, industrial equipment and tools | 1 501.00 | 1 501.00 | | 1 501.00 |
AT Other tangible assets | 29 264.00 | 27 893.00 | 1 371.00 | 29 264.00 |
BH Other financial assets | 1 130.00 | | 1 130.00 | 1 130.00 |
BJ TOTAL (I) | 32 498.00 | 29 996.00 | 2 501.00 | 32 498.00 |
BL Raw materials, supplies | 56 756.00 | | 56 756.00 | 56 756.00 |
BX Customers and related accounts | 177 792.00 | 28 650.00 | 149 142.00 | 177 792.00 |
BZ Other receivables | 37 831.00 | | 37 831.00 | 37 831.00 |
CF Cash and cash equivalents | 169 190.00 | | 169 190.00 | 169 190.00 |
CH Prepaid expenses | 4 131.00 | | 4 131.00 | 4 131.00 |
CJ TOTAL (II) | 445 699.00 | 28 650.00 | 417 049.00 | 445 699.00 |
CO Grand total (0 to V) | 478 197.00 | 58 646.00 | 419 550.00 | 478 197.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 22 867.00 | 22 867.00 | | 22 867.00 |
DD Legal reserve (1) | 2 287.00 | 2 287.00 | | 2 287.00 |
DG Other reserves | 136 065.00 | 135 521.00 | | 136 065.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 61 802.00 | 55 543.00 | | 61 802.00 |
DL TOTAL (I) | 223 021.00 | 216 219.00 | | 223 021.00 |
DU Loans and Debts from Credit Institutions (3) | 98.00 | 88.00 | | 98.00 |
DX Trade payables and related accounts | 84 961.00 | 95 942.00 | | 84 961.00 |
DY Tax and social security liabilities | 85 874.00 | 77 384.00 | | 85 874.00 |
EA Other liabilities | 9 764.00 | 9 907.00 | | 9 764.00 |
EB Prepaid income (2) | 15 833.00 | 16 137.00 | | 15 833.00 |
EC TOTAL (IV) | 196 529.00 | 199 458.00 | | 196 529.00 |
EE Grand total (I to V) | 419 550.00 | 415 677.00 | | 419 550.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 6.00 | |
FD Production sold - goods | | | 726 657.00 | |
FJ Net sales | | | 726 663.00 | |
FO Operating subsidies | | | 4 894.00 | |
FQ Other income | | | 1 614.00 | |
FR Total operating income (I) | | | 733 171.00 | |
FS Purchases of goods (including customs duties) | | | 279 965.00 | |
FT Inventory change (goods) | | | 15 858.00 | |
FW Other purchases and external expenses | | | 131 029.00 | |
FX Taxes, duties, and similar payments | | | 5 485.00 | |
FY Salaries and Wages | | | 172 372.00 | |
FZ Social Security Contributions | | | 46 314.00 | |
GB Operating Expenses - Provisions | | | 4 442.00 | |
GE Other Expenses | | | 2 627.00 | |
GF Total Operating Expenses (II) | | | 658 093.00 | |
GG - OPERATING RESULT (I - II) | | | 75 078.00 | |
GP Total financial income (V) | | | 1 786.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 786.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 76 864.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 417.00 | 1 000.00 | | 417.00 |
HH Total exceptional expenses (VIII) | 38.00 | | | 38.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 378.00 | 1 000.00 | | 378.00 |
HK Income tax | 15 440.00 | 12 354.00 | | 15 440.00 |
HL TOTAL REVENUE (I + III + V + VII) | 735 374.00 | 752 551.00 | | 735 374.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 673 572.00 | 697 008.00 | | 673 572.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 61 802.00 | 55 543.00 | | 61 802.00 |
| |
| 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 | 32 485.00 | | | 32 485.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 130.00 | |
I4 DECREASES Grand Total | | | 32 498.00 | |
IO DECREASES Total including other intangible assets | | | 602.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 30 765.00 | |
KD ACQUISITIONS Total including other intangible assets | 602.00 | | | 602.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 30 753.00 | | | 30 753.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 130.00 | | | 1 130.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 28 630.00 | 1 471.00 | 105.00 | 28 630.00 |
PE DEPRECIATION Total including other intangible assets | 602.00 | | | 602.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 28 027.00 | 1 471.00 | 105.00 | 28 027.00 |
| |
| 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 | 84 961.00 | 84 961.00 | | 84 961.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 764.00 | 9 764.00 | | 9 764.00 |
8L Deferred income | 15 833.00 | 15 833.00 | | 15 833.00 |
UT Other financial assets | 1 130.00 | | 1 130.00 | 1 130.00 |
UX Other trade receivables | 177 792.00 | 177 792.00 | | 177 792.00 |
VG Loans with a maturity of up to one year at origin | 98.00 | 98.00 | | 98.00 |
VP Miscellaneous | 37 831.00 | 37 831.00 | | 37 831.00 |
VQ Other Taxes, Duties, and Similar Debts | 85 874.00 | 85 874.00 | | 85 874.00 |
VS Prepaid expenses | 4 131.00 | 4 131.00 | | 4 131.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 220 884.00 | 219 754.00 | 1 130.00 | 220 884.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 196 529.00 | 196 529.00 | | 196 529.00 |
