| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 2 257.00 | | 2 257.00 | 2 257.00 |
AT Other tangible assets | 1 128 188.00 | 668 732.00 | 459 457.00 | 1 128 188.00 |
BD Other fixed assets | 3 096.00 | | 3 096.00 | 3 096.00 |
BJ TOTAL (I) | 1 243 541.00 | 668 732.00 | 574 809.00 | 1 243 541.00 |
BV Advances and down payments on orders | 97 687.00 | | 97 687.00 | 97 687.00 |
BX Customers and related accounts | 1 655 643.00 | | 1 655 643.00 | 1 655 643.00 |
BZ Other receivables | 3 199 665.00 | | 3 199 665.00 | 3 199 665.00 |
CF Cash and cash equivalents | 16 824.00 | | 16 824.00 | 16 824.00 |
CH Prepaid expenses | 272 297.00 | | 272 297.00 | 272 297.00 |
CJ TOTAL (II) | 5 242 117.00 | | 5 242 117.00 | 5 242 117.00 |
CO Grand total (0 to V) | 6 485 658.00 | 668 732.00 | 5 816 926.00 | 6 485 658.00 |
CU Other investments | 110 000.00 | | 110 000.00 | 110 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 530 595.00 | 329 474.00 | | 530 595.00 |
DH Retained earnings | 3 935.00 | 3 935.00 | | 3 935.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 679 853.00 | 801 121.00 | | 679 853.00 |
DK Regulated provisions | 1 354.00 | 903.00 | | 1 354.00 |
DL TOTAL (I) | 1 270 736.00 | 1 190 432.00 | | 1 270 736.00 |
DP Provisions for Risks | 135 000.00 | | | 135 000.00 |
DR TOTAL (IV) | 135 000.00 | | | 135 000.00 |
DU Loans and Debts from Credit Institutions (3) | 190 656.00 | 50 528.00 | | 190 656.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 733 855.00 | 510 458.00 | | 1 733 855.00 |
DX Trade payables and related accounts | 707 679.00 | 731 577.00 | | 707 679.00 |
DY Tax and social security liabilities | 371 359.00 | 369 470.00 | | 371 359.00 |
EA Other liabilities | 1 375 641.00 | 429 281.00 | | 1 375 641.00 |
EB Prepaid income (2) | 32 000.00 | | | 32 000.00 |
EC TOTAL (IV) | 4 411 190.00 | 2 091 315.00 | | 4 411 190.00 |
EE Grand total (I to V) | 5 816 926.00 | 3 281 747.00 | | 5 816 926.00 |
EG Accrued income and payables due within one year | 4 411 190.00 | 2 091 315.00 | | 4 411 190.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 190 656.00 | 49 528.00 | | 190 656.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 13 816 250.00 | | 13 816 250.00 | 13 816 250.00 |
FJ Net sales | 13 816 250.00 | | 13 816 250.00 | 13 816 250.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 399 665.00 | |
FQ Other income | | | 1 108 430.00 | |
FR Total operating income (I) | | | 15 324 345.00 | |
FU Purchases of raw materials and other supplies | | | 3 939 890.00 | |
FW Other purchases and external expenses | | | 9 670 561.00 | |
FX Taxes, duties, and similar payments | | | 120 441.00 | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 268 906.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 135 000.00 | |
GE Other Expenses | | | 78 934.00 | |
GF Total Operating Expenses (II) | | | 14 213 732.00 | |
GG - OPERATING RESULT (I - II) | | | 1 110 613.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 8 263.00 | |
GU Total financial expenses (VI) | | | 8 263.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 263.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 102 350.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 399 665.00 | 230 829.00 | | 399 665.00 |
HA Exceptional income from management transactions | 11 384.00 | 273.00 | | 11 384.00 |
HC Reversals of provisions and transfers of expenses | | 45 203.00 | | |
HD Total exceptional income (VII) | 11 384.00 | 45 476.00 | | 11 384.00 |
HE Exceptional expenses on management operations | 19 432.00 | 25 520.00 | | 19 432.00 |
HG Exceptional depreciation and provisions | 451.00 | 451.00 | | 451.00 |
HH Total exceptional expenses (VIII) | 19 883.00 | 25 971.00 | | 19 883.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8 499.00 | 19 504.00 | | -8 499.00 |
HK Income tax | 413 999.00 | 351 007.00 | | 413 999.00 |
HL TOTAL REVENUE (I + III + V + VII) | 15 335 730.00 | 13 207 637.00 | | 15 335 730.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 655 877.00 | 12 406 516.00 | | 14 655 877.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 679 853.00 | 801 121.00 | | 679 853.00 |
HP References: Equipment leasing | 6 259 521.00 | 5 624 811.00 | | 6 259 521.00 |
| |
| 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 | 1 103 672.00 | | 1 628 431.00 | 1 103 672.00 |
I3 DECREASES Total Financial Fixed Assets | | | 113 096.00 | |
I4 DECREASES Grand Total | | 1 488 561.00 | 1 243 541.00 | |
IO DECREASES Total including other intangible assets | | | 2 257.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 488 561.00 | 1 128 188.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 257.00 | | | 2 257.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 988 319.00 | | 1 628 431.00 | 988 319.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 113 096.00 | | | 113 096.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 480 175.00 | 620 071.00 | 431 514.00 | 480 175.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 480 175.00 | 620 071.00 | 431 514.00 | 480 175.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 25 560.00 | 25 560.00 | | 25 560.00 |
8B Suppliers and Related Accounts | 707 679.00 | 707 679.00 | | 707 679.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 375 641.00 | 1 375 641.00 | | 1 375 641.00 |
8L Deferred income | 32 000.00 | 32 000.00 | | 32 000.00 |
UX Other trade receivables | 1 655 643.00 | 1 655 643.00 | | 1 655 643.00 |
VB VAT | 33 906.00 | 33 906.00 | | 33 906.00 |
VC Group and associates | 2 512 245.00 | 2 512 245.00 | | 2 512 245.00 |
VG Loans with a maturity of up to one year at origin | 190 656.00 | 190 656.00 | | 190 656.00 |
VI Group and Associates | 1 708 295.00 | 1 708 295.00 | | 1 708 295.00 |
VP Miscellaneous | 631 346.00 | 631 346.00 | | 631 346.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 000.00 | 2 000.00 | | 2 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 22 169.00 | 22 169.00 | | 22 169.00 |
VS Prepaid expenses | 272 297.00 | 272 297.00 | | 272 297.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 127 606.00 | 5 127 606.00 | | 5 127 606.00 |
VW VAT | 369 359.00 | 369 359.00 | | 369 359.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 411 190.00 | 4 411 190.00 | | 4 411 190.00 |
