| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 29 433.00 | 28 124.00 | 1 309.00 | 29 433.00 |
AP Buildings | 3 116.00 | 170.00 | 2 946.00 | 3 116.00 |
AT Other tangible assets | 110 893.00 | 106 231.00 | 4 662.00 | 110 893.00 |
BD Other fixed assets | 9 683.00 | | 9 683.00 | 9 683.00 |
BJ TOTAL (I) | 153 126.00 | 134 525.00 | 18 601.00 | 153 126.00 |
BV Advances and down payments on orders | 2 261.00 | | 2 261.00 | 2 261.00 |
BX Customers and related accounts | 338 267.00 | | 338 267.00 | 338 267.00 |
BZ Other receivables | 762 778.00 | | 762 778.00 | 762 778.00 |
CD Marketable securities | 2 366.00 | | 2 366.00 | 2 366.00 |
CF Cash and cash equivalents | 21 091.00 | | 21 091.00 | 21 091.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 1 126 763.00 | | 1 126 763.00 | 1 126 763.00 |
CO Grand total (0 to V) | 1 279 889.00 | 134 525.00 | 1 145 364.00 | 1 279 889.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 180 000.00 | 180 000.00 | | 180 000.00 |
DD Legal reserve (1) | 18 000.00 | 18 000.00 | | 18 000.00 |
DG Other reserves | 686 069.00 | 686 069.00 | | 686 069.00 |
DH Retained earnings | -663 911.00 | -738 802.00 | | -663 911.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 95 730.00 | 74 891.00 | | 95 730.00 |
DL TOTAL (I) | 315 889.00 | 220 159.00 | | 315 889.00 |
DU Loans and Debts from Credit Institutions (3) | 394.00 | 13.00 | | 394.00 |
DX Trade payables and related accounts | 110 997.00 | 90 402.00 | | 110 997.00 |
DY Tax and social security liabilities | 218 417.00 | 199 321.00 | | 218 417.00 |
EA Other liabilities | 5 085.00 | 25 564.00 | | 5 085.00 |
EB Prepaid income (2) | 494 582.00 | 338 090.00 | | 494 582.00 |
EC TOTAL (IV) | 829 475.00 | 653 389.00 | | 829 475.00 |
EE Grand total (I to V) | 1 145 364.00 | 873 547.00 | | 1 145 364.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 282 359.00 | | 1 282 359.00 | 1 282 359.00 |
FJ Net sales | 1 282 359.00 | | 1 282 359.00 | 1 282 359.00 |
FQ Other income | | | 660.00 | |
FR Total operating income (I) | | | 1 283 019.00 | |
FU Purchases of raw materials and other supplies | | | 156 859.00 | |
FW Other purchases and external expenses | | | 373 347.00 | |
FX Taxes, duties, and similar payments | | | 18 790.00 | |
FY Salaries and Wages | | | 416 824.00 | |
FZ Social Security Contributions | | | 172 723.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 189.00 | |
GE Other Expenses | | | 1 954.00 | |
GF Total Operating Expenses (II) | | | 1 143 685.00 | |
GG - OPERATING RESULT (I - II) | | | 139 334.00 | |
GL Other interest and similar income | | | 6 715.00 | |
GP Total financial income (V) | | | 6 715.00 | |
GR Interest and similar expenses | | | 8.00 | |
GU Total financial expenses (VI) | | | 8.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 707.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 146 041.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HJ Employee participation in company results | 22 156.00 | | | 22 156.00 |
HK Income tax | 28 155.00 | 23 988.00 | | 28 155.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 289 734.00 | 1 401 158.00 | | 1 289 734.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 194 004.00 | 1 326 267.00 | | 1 194 004.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 95 730.00 | 74 891.00 | | 95 730.00 |
| |
| 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 | 149 169.00 | | 3 957.00 | 149 169.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 683.00 | |
I4 DECREASES Grand Total | | | 153 126.00 | |
IO DECREASES Total including other intangible assets | | | 29 433.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 114 009.00 | |
KD ACQUISITIONS Total including other intangible assets | 29 433.00 | | | 29 433.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 110 321.00 | | 3 689.00 | 110 321.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 415.00 | | 268.00 | 9 415.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 131 336.00 | 3 189.00 | 134 525.00 | 131 336.00 |
PE DEPRECIATION Total including other intangible assets | 27 689.00 | 435.00 | 28 124.00 | 27 689.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 103 647.00 | 2 754.00 | 106 401.00 | 103 647.00 |
| |
| 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 | 110 997.00 | 110 997.00 | | 110 997.00 |
8C Staff and Related Accounts | 85 122.00 | 85 122.00 | | 85 122.00 |
8D Social Security and Other Social Organizations | 61 981.00 | 61 981.00 | | 61 981.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 809.00 | 4 809.00 | | 4 809.00 |
8L Deferred income | 494 582.00 | 494 582.00 | | 494 582.00 |
UX Other trade receivables | 338 267.00 | | | 338 267.00 |
VB VAT | 3 846.00 | | | 3 846.00 |
VC Group and associates | 740 357.00 | | | 740 357.00 |
VG Loans with a maturity of up to one year at origin | 394.00 | 394.00 | | 394.00 |
VI Group and Associates | 276.00 | 276.00 | | 276.00 |
VQ Other Taxes, Duties, and Similar Debts | 13 972.00 | 13 972.00 | | 13 972.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 18 574.00 | | | 18 574.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 101 044.00 | 1 101 044.00 | | 1 101 044.00 |
VW VAT | 57 342.00 | 57 342.00 | | 57 342.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 829 475.00 | 829 475.00 | | 829 475.00 |
