| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 241.00 | 241.00 | | 241.00 |
AR Technical installations, industrial equipment and tools | 103 455.00 | 68 113.00 | 35 342.00 | 103 455.00 |
AT Other tangible assets | 33 613.00 | 31 386.00 | 2 228.00 | 33 613.00 |
BD Other fixed assets | 199.00 | | 199.00 | 199.00 |
BH Other financial assets | 873.00 | | 873.00 | 873.00 |
BJ TOTAL (I) | 138 380.00 | 99 739.00 | 38 641.00 | 138 380.00 |
BT Goods | 108 005.00 | | 108 005.00 | 108 005.00 |
BV Advances and down payments on orders | 300.00 | | 300.00 | 300.00 |
BX Customers and related accounts | 24 992.00 | | 24 992.00 | 24 992.00 |
BZ Other receivables | 4 775.00 | | 4 775.00 | 4 775.00 |
CF Cash and cash equivalents | 14 164.00 | | 14 164.00 | 14 164.00 |
CH Prepaid expenses | 1 300.00 | | 1 300.00 | 1 300.00 |
CJ TOTAL (II) | 153 536.00 | | 153 536.00 | 153 536.00 |
CO Grand total (0 to V) | 291 916.00 | 99 739.00 | 192 177.00 | 291 916.00 |
CP Shares due in less than one year | 873.00 | | | 873.00 |
| |
| 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 | 41 963.00 | 38 465.00 | | 41 963.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 327.00 | 3 498.00 | | 19 327.00 |
DL TOTAL (I) | 83 290.00 | 63 963.00 | | 83 290.00 |
DU Loans and Debts from Credit Institutions (3) | 19 334.00 | 27 225.00 | | 19 334.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 506.00 | 49 147.00 | | 41 506.00 |
DX Trade payables and related accounts | 24 022.00 | 30 329.00 | | 24 022.00 |
DY Tax and social security liabilities | 24 026.00 | 31 720.00 | | 24 026.00 |
EC TOTAL (IV) | 108 888.00 | 138 421.00 | | 108 888.00 |
EE Grand total (I to V) | 192 177.00 | 202 384.00 | | 192 177.00 |
EG Accrued income and payables due within one year | 97 801.00 | 119 132.00 | | 97 801.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 319 046.00 | | 319 046.00 | 319 046.00 |
FG Production sold - services | 17 925.00 | | 17 925.00 | 17 925.00 |
FJ Net sales | 336 971.00 | | 336 971.00 | 336 971.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 14 175.00 | |
FQ Other income | | | 600.00 | |
FR Total operating income (I) | | | 351 747.00 | |
FS Purchases of goods (including customs duties) | | | 117 546.00 | |
FT Inventory change (goods) | | | 1 695.00 | |
FW Other purchases and external expenses | | | 102 645.00 | |
FX Taxes, duties, and similar payments | | | 3 320.00 | |
FY Salaries and Wages | | | 66 507.00 | |
FZ Social Security Contributions | | | 20 364.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 677.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 21 052.00 | |
GF Total Operating Expenses (II) | | | 342 805.00 | |
GG - OPERATING RESULT (I - II) | | | 8 942.00 | |
GL Other interest and similar income | | | 9.00 | |
GP Total financial income (V) | | | 9.00 | |
GR Interest and similar expenses | | | 1 327.00 | |
GU Total financial expenses (VI) | | | 1 327.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 317.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 625.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 145.00 | 1 533.00 | | 2 145.00 |
A2 TOTAL ASSETS | 7 574.00 | 7 771.00 | | 7 574.00 |
A4 Equity method investments | 984.00 | 984.00 | | 984.00 |
HB Exceptional income from capital transactions | 12 000.00 | 6 500.00 | | 12 000.00 |
HD Total exceptional income (VII) | 12 000.00 | 6 500.00 | | 12 000.00 |
HE Exceptional expenses on management operations | 298.00 | 2 045.00 | | 298.00 |
HH Total exceptional expenses (VIII) | 298.00 | 2 045.00 | | 298.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 11 702.00 | 4 455.00 | | 11 702.00 |
HL TOTAL REVENUE (I + III + V + VII) | 363 756.00 | 359 078.00 | | 363 756.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 344 430.00 | 355 580.00 | | 344 430.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 327.00 | 3 498.00 | | 19 327.00 |
HP References: Equipment leasing | 3 789.00 | 6 587.00 | | 3 789.00 |
| |
| 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 | 166 454.00 | | 190.00 | 166 454.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 072.00 | |
I4 DECREASES Grand Total | | 28 264.00 | 138 380.00 | |
IO DECREASES Total including other intangible assets | | | 241.00 | |
IY DECREASES Total Tangible Fixed Assets | | 28 264.00 | 137 068.00 | |
KD ACQUISITIONS Total including other intangible assets | 241.00 | | | 241.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 165 141.00 | | 190.00 | 165 141.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 072.00 | | | 1 072.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 118 326.00 | 9 677.00 | 28 264.00 | 118 326.00 |
PE DEPRECIATION Total including other intangible assets | 241.00 | | | 241.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 118 085.00 | 9 677.00 | 28 264.00 | 118 085.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 12 030.00 | | 12 030.00 | 12 030.00 |
7B Total provisions for depreciation | 12 030.00 | | 12 030.00 | 12 030.00 |
7C Grand total | 12 030.00 | | 12 030.00 | 12 030.00 |
| |
| 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 | 24 022.00 | 24 022.00 | | 24 022.00 |
8C Staff and Related Accounts | 3 996.00 | 3 996.00 | | 3 996.00 |
8D Social Security and Other Social Organizations | 3 617.00 | 3 617.00 | | 3 617.00 |
UT Other financial assets | 873.00 | 873.00 | | 873.00 |
UX Other trade receivables | 24 992.00 | 24 992.00 | | 24 992.00 |
UZ Social Security, other social security organizations | 133.00 | 133.00 | | 133.00 |
VB VAT | 1 218.00 | 1 218.00 | | 1 218.00 |
VG Loans with a maturity of up to one year at origin | 45.00 | 45.00 | | 45.00 |
VH Loans with a maturity of more than one year at origin | 19 289.00 | 8 202.00 | 11 087.00 | 19 289.00 |
VI Group and Associates | 41 506.00 | 41 506.00 | | 41 506.00 |
VK Loans repaid during the year | 7 873.00 | | | 7 873.00 |
VM Income taxes | 3 424.00 | 3 424.00 | | 3 424.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 111.00 | 1 111.00 | | 1 111.00 |
VS Prepaid expenses | 1 300.00 | 1 300.00 | | 1 300.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 940.00 | 31 940.00 | | 31 940.00 |
VW VAT | 15 302.00 | 15 302.00 | | 15 302.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 108 888.00 | 97 801.00 | 11 087.00 | 108 888.00 |
