| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 31 164.00 | 16 164.00 | 15 000.00 | 31 164.00 |
AH Goodwill | 69 059.00 | | 69 059.00 | 69 059.00 |
AR Technical installations, industrial equipment and tools | 798 299.00 | 487 381.00 | 310 918.00 | 798 299.00 |
AT Other tangible assets | 784 971.00 | 385 593.00 | 399 378.00 | 784 971.00 |
AX Advances and down payments | 4 000.00 | | 4 000.00 | 4 000.00 |
BH Other financial assets | 69 494.00 | | 69 494.00 | 69 494.00 |
BJ TOTAL (I) | 1 759 267.00 | 889 137.00 | 870 129.00 | 1 759 267.00 |
BL Raw materials, supplies | 6 226.00 | | 6 226.00 | 6 226.00 |
BV Advances and down payments on orders | 13 557.00 | | 13 557.00 | 13 557.00 |
BX Customers and related accounts | 282.00 | | 282.00 | 282.00 |
BZ Other receivables | 143 448.00 | | 143 448.00 | 143 448.00 |
CD Marketable securities | 14 644.00 | | 14 644.00 | 14 644.00 |
CF Cash and cash equivalents | 342 950.00 | | 342 950.00 | 342 950.00 |
CH Prepaid expenses | 33 299.00 | | 33 299.00 | 33 299.00 |
CJ TOTAL (II) | 554 406.00 | | 554 406.00 | 554 406.00 |
CO Grand total (0 to V) | 2 313 673.00 | 889 137.00 | 1 424 535.00 | 2 313 673.00 |
CU Other investments | 2 279.00 | | 2 279.00 | 2 279.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 128 000.00 | 128 000.00 | | 128 000.00 |
DD Legal reserve (1) | 12 800.00 | 12 800.00 | | 12 800.00 |
DH Retained earnings | 653 102.00 | 517 242.00 | | 653 102.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 209 388.00 | 135 860.00 | | 209 388.00 |
DL TOTAL (I) | 1 003 290.00 | 793 902.00 | | 1 003 290.00 |
DU Loans and Debts from Credit Institutions (3) | 107 235.00 | 34 835.00 | | 107 235.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 390.00 | 6 223.00 | | 6 390.00 |
DW Advances and down payments received on current orders | 201 998.00 | 170 340.00 | | 201 998.00 |
DX Trade payables and related accounts | 41 196.00 | 130 070.00 | | 41 196.00 |
DY Tax and social security liabilities | 63 557.00 | 29 646.00 | | 63 557.00 |
EA Other liabilities | 870.00 | | | 870.00 |
EC TOTAL (IV) | 421 245.00 | 371 115.00 | | 421 245.00 |
EE Grand total (I to V) | 1 424 535.00 | 1 165 017.00 | | 1 424 535.00 |
EG Accrued income and payables due within one year | 176 963.00 | 181 130.00 | | 176 963.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 1 821 085.00 | |
FJ Net sales | | | 1 821 085.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 24 527.00 | |
FQ Other income | | | 147.00 | |
FR Total operating income (I) | | | 1 845 759.00 | |
FU Purchases of raw materials and other supplies | | | 95 618.00 | |
FV Inventory change (raw materials and supplies) | | | 1 176.00 | |
FW Other purchases and external expenses | | | 741 808.00 | |
FX Taxes, duties, and similar payments | | | 45 127.00 | |
FY Salaries and Wages | | | 422 140.00 | |
FZ Social Security Contributions | | | 127 436.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 122 816.00 | |
GE Other Expenses | | | 6 889.00 | |
GF Total Operating Expenses (II) | | | 1 563 009.00 | |
GG - OPERATING RESULT (I - II) | | | 282 750.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 32.00 | |
GP Total financial income (V) | | | 32.00 | |
GR Interest and similar expenses | | | 1 482.00 | |
GU Total financial expenses (VI) | | | 1 482.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 450.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 281 300.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 8 951.00 | 4 502.00 | | 8 951.00 |
HD Total exceptional income (VII) | 8 951.00 | 4 502.00 | | 8 951.00 |
HE Exceptional expenses on management operations | | 68.00 | | |
HF Exceptional expenses on capital transactions | 385.00 | 4 256.00 | | 385.00 |
HH Total exceptional expenses (VIII) | 385.00 | 4 324.00 | | 385.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 8 566.00 | 178.00 | | 8 566.00 |
HK Income tax | 80 477.00 | 47 309.00 | | 80 477.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 854 742.00 | 1 513 077.00 | | 1 854 742.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 645 353.00 | 1 377 217.00 | | 1 645 353.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 209 388.00 | 135 860.00 | | 209 388.00 |
| |
| 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 | 1 222 630.00 | | | 1 222 630.00 |
I3 DECREASES Total Financial Fixed Assets | | | 71 774.00 | |
I4 DECREASES Grand Total | | | 1 759 267.00 | |
IO DECREASES Total including other intangible assets | | | 31 164.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 587 270.00 | |
KD ACQUISITIONS Total including other intangible assets | 16 164.00 | | | 16 164.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 065 633.00 | | | 1 065 633.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 71 774.00 | | | 71 774.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 798 685.00 | 122 816.00 | 32 363.00 | 798 685.00 |
PE DEPRECIATION Total including other intangible assets | 16 164.00 | | | 16 164.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 782 521.00 | 122 816.00 | 32 363.00 | 782 521.00 |
| |
| 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 | 41 196.00 | 41 196.00 | | 41 196.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 260.00 | 7 260.00 | | 7 260.00 |
UT Other financial assets | 69 494.00 | | 69 494.00 | 69 494.00 |
UX Other trade receivables | 282.00 | 282.00 | | 282.00 |
VH Loans with a maturity of more than one year at origin | 107 235.00 | 64 951.00 | 42 283.00 | 107 235.00 |
VJ Loans taken out during the year | 124 326.00 | | | 124 326.00 |
VK Loans repaid during the year | 51 903.00 | | | 51 903.00 |
VP Miscellaneous | 143 448.00 | 143 448.00 | | 143 448.00 |
VQ Other Taxes, Duties, and Similar Debts | 63 557.00 | 63 557.00 | | 63 557.00 |
VS Prepaid expenses | 33 299.00 | 33 299.00 | | 33 299.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 246 523.00 | 1 775 021.00 | 69 494.00 | 246 523.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 219 247.00 | 176 963.00 | 42 283.00 | 219 247.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 11.00 | | | 11.00 |
