| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 18 000.00 | 6 000.00 | 12 000.00 | 18 000.00 |
AR Technical installations, industrial equipment and tools | 35 988.00 | 35 988.00 | | 35 988.00 |
AT Other tangible assets | 11 067.00 | 11 067.00 | | 11 067.00 |
BJ TOTAL (I) | 65 055.00 | 53 055.00 | 12 000.00 | 65 055.00 |
BN Goods in progress | 17 468.00 | | 17 468.00 | 17 468.00 |
BX Customers and related accounts | 32 168.00 | 3 931.00 | 28 238.00 | 32 168.00 |
BZ Other receivables | 1 729.00 | | 1 729.00 | 1 729.00 |
CF Cash and cash equivalents | 184 774.00 | | 184 774.00 | 184 774.00 |
CJ TOTAL (II) | 236 139.00 | 3 931.00 | 232 209.00 | 236 139.00 |
CO Grand total (0 to V) | 301 194.00 | 56 985.00 | 244 209.00 | 301 194.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 245.00 | 15 245.00 | | 15 245.00 |
DD Legal reserve (1) | 1 524.00 | 1 524.00 | | 1 524.00 |
DG Other reserves | 4 269.00 | 4 269.00 | | 4 269.00 |
DH Retained earnings | 78 918.00 | 69 865.00 | | 78 918.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 049.00 | 9 052.00 | | 7 049.00 |
DL TOTAL (I) | 107 005.00 | 99 956.00 | | 107 005.00 |
DV Miscellaneous Loans and Financial Debts (4) | 55 107.00 | 43 853.00 | | 55 107.00 |
DW Advances and down payments received on current orders | 403.00 | | | 403.00 |
DX Trade payables and related accounts | 7 511.00 | 10 658.00 | | 7 511.00 |
DY Tax and social security liabilities | 34 174.00 | 30 842.00 | | 34 174.00 |
EA Other liabilities | 40 009.00 | 44 386.00 | | 40 009.00 |
EC TOTAL (IV) | 137 204.00 | 129 738.00 | | 137 204.00 |
EE Grand total (I to V) | 244 209.00 | 229 695.00 | | 244 209.00 |
EG Accrued income and payables due within one year | 137 204.00 | 129 738.00 | | 137 204.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 384 391.00 | | 384 391.00 | 384 391.00 |
FJ Net sales | 384 391.00 | | 384 391.00 | 384 391.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 142.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 385 533.00 | |
FT Inventory change (goods) | | | 2 768.00 | |
FU Purchases of raw materials and other supplies | | | 154 734.00 | |
FW Other purchases and external expenses | | | 74 732.00 | |
FX Taxes, duties, and similar payments | | | 2 496.00 | |
FY Salaries and Wages | | | 97 427.00 | |
FZ Social Security Contributions | | | 41 226.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 557.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 882.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 1 011.00 | |
GF Total Operating Expenses (II) | | | 377 834.00 | |
GG - OPERATING RESULT (I - II) | | | 7 699.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 699.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 3 864.00 | | |
HA Exceptional income from management transactions | | 2 981.00 | | |
HD Total exceptional income (VII) | | 2 981.00 | | |
HE Exceptional expenses on management operations | 90.00 | | | 90.00 |
HH Total exceptional expenses (VIII) | 90.00 | | | 90.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -90.00 | 2 981.00 | | -90.00 |
HK Income tax | 560.00 | | | 560.00 |
HL TOTAL REVENUE (I + III + V + VII) | 385 533.00 | 402 504.00 | | 385 533.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 378 484.00 | 393 452.00 | | 378 484.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 049.00 | 9 052.00 | | 7 049.00 |
| |
| 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 | 75 955.00 | | | 75 955.00 |
I4 DECREASES Grand Total | | 10 900.00 | 65 055.00 | |
IY DECREASES Total Tangible Fixed Assets | | 10 900.00 | 65 055.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 75 955.00 | | | 75 955.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 61 398.00 | 2 557.00 | 10 900.00 | 61 398.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 61 398.00 | 2 557.00 | 10 900.00 | 61 398.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 4 191.00 | 882.00 | 1 143.00 | 4 191.00 |
7B Total provisions for depreciation | 4 191.00 | 882.00 | 1 143.00 | 4 191.00 |
7C Grand total | 4 191.00 | 882.00 | 1 143.00 | 4 191.00 |
UE of which provisions and reversals: - Operating | | 882.00 | 1 142.00 | |
| |
| 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 | 7 511.00 | 7 511.00 | | 7 511.00 |
8C Staff and Related Accounts | 2 164.00 | 2 164.00 | | 2 164.00 |
8D Social Security and Other Social Organizations | 31 837.00 | 31 837.00 | | 31 837.00 |
8K Other liabilities (including liabilities related to repo transactions) | 40 009.00 | 40 009.00 | | 40 009.00 |
UX Other trade receivables | 28 177.00 | | | 28 177.00 |
VA Doubtful or disputed receivables | 3 991.00 | | | 3 991.00 |
VB VAT | 1 332.00 | | | 1 332.00 |
VI Group and Associates | 55 107.00 | 55 107.00 | | 55 107.00 |
VM Income taxes | 397.00 | | | 397.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 33 898.00 | 33 898.00 | | 33 898.00 |
VW VAT | 173.00 | 173.00 | | 173.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 136 801.00 | 136 801.00 | | 136 801.00 |
| |
| 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 | 2 354.00 | 2 330.00 | | 2 354.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 500.00 | 1 651.00 | | 1 500.00 |
ST Other accounts | 67 112.00 | 69 696.00 | | 67 112.00 |
XQ Rental, rental and co-ownership charges | 6 120.00 | 6 120.00 | | 6 120.00 |
YW Business tax | 142.00 | 142.00 | | 142.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 496.00 | 2 472.00 | | 2 496.00 |
YY Amount of VAT collected | 8 080.00 | | | 8 080.00 |
YZ Total deductible VAT on goods and services | 13 782.00 | 14 017.00 | | 13 782.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 74 732.00 | 77 467.00 | | 74 732.00 |
