| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 760.00 | 1 760.00 | | 1 760.00 |
AH Goodwill | 610.00 | | 610.00 | 610.00 |
AR Technical installations, industrial equipment and tools | 30 166.00 | 29 446.00 | 719.00 | 30 166.00 |
AT Other tangible assets | 94 733.00 | 46 365.00 | 48 368.00 | 94 733.00 |
BJ TOTAL (I) | 127 269.00 | 77 572.00 | 49 697.00 | 127 269.00 |
BT Goods | 88 948.00 | | 88 948.00 | 88 948.00 |
BZ Other receivables | 13 419.00 | | 13 419.00 | 13 419.00 |
CD Marketable securities | 169 049.00 | | 169 049.00 | 169 049.00 |
CF Cash and cash equivalents | 32 174.00 | | 32 174.00 | 32 174.00 |
CJ TOTAL (II) | 303 590.00 | | 303 590.00 | 303 590.00 |
CO Grand total (0 to V) | 430 859.00 | 77 572.00 | 353 287.00 | 430 859.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 27 000.00 | 27 000.00 | | 27 000.00 |
DD Legal reserve (1) | 2 700.00 | 2 700.00 | | 2 700.00 |
DE Statutory or contractual reserves | 134 748.00 | 117 045.00 | | 134 748.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 68 845.00 | 78 603.00 | | 68 845.00 |
DL TOTAL (I) | 233 293.00 | 225 348.00 | | 233 293.00 |
DU Loans and Debts from Credit Institutions (3) | 31 281.00 | 41 115.00 | | 31 281.00 |
DX Trade payables and related accounts | 75 963.00 | 64 313.00 | | 75 963.00 |
DY Tax and social security liabilities | 12 750.00 | 11 626.00 | | 12 750.00 |
EA Other liabilities | | 950.00 | | |
EC TOTAL (IV) | 119 994.00 | 118 004.00 | | 119 994.00 |
EE Grand total (I to V) | 353 287.00 | 343 352.00 | | 353 287.00 |
EG Accrued income and payables due within one year | 21 296.00 | 86 723.00 | | 21 296.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 392 321.00 | |
FJ Net sales | | | 392 321.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 624.00 | |
FQ Other income | | | 49.00 | |
FR Total operating income (I) | | | 392 994.00 | |
FS Purchases of goods (including customs duties) | | | 139 502.00 | |
FT Inventory change (goods) | | | -17 279.00 | |
FW Other purchases and external expenses | | | 56 625.00 | |
FX Taxes, duties, and similar payments | | | 3 022.00 | |
FY Salaries and Wages | | | 95 428.00 | |
FZ Social Security Contributions | | | 23 999.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 889.00 | |
GE Other Expenses | | | 36.00 | |
GF Total Operating Expenses (II) | | | 309 222.00 | |
GG - OPERATING RESULT (I - II) | | | 83 772.00 | |
GL Other interest and similar income | | | 616.00 | |
GO Net income from sales of marketable securities | | | 3 138.00 | |
GP Total financial income (V) | | | 3 754.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | 557.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 198.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 86 970.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 18 125.00 | 23 367.00 | | 18 125.00 |
HL TOTAL REVENUE (I + III + V + VII) | 396 748.00 | 408 188.00 | | 396 748.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 327 903.00 | 329 585.00 | | 327 903.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 68 845.00 | 78 603.00 | | 68 845.00 |
| |
| 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 | 125 723.00 | | 1 546.00 | 125 723.00 |
I4 DECREASES Grand Total | | | 127 269.00 | |
IO DECREASES Total including other intangible assets | | | 2 370.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 124 899.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 370.00 | | | 2 370.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 123 353.00 | | 1 546.00 | 123 353.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 69 683.00 | 7 889.00 | | 69 683.00 |
PE DEPRECIATION Total including other intangible assets | 1 760.00 | | | 1 760.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 67 923.00 | 7 889.00 | | 67 923.00 |
| |
| 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 | 75 963.00 | 75 963.00 | | 75 963.00 |
VH Loans with a maturity of more than one year at origin | 31 281.00 | 9 985.00 | 21 296.00 | 31 281.00 |
VK Loans repaid during the year | 9 835.00 | | | 9 835.00 |
VP Miscellaneous | 13 419.00 | 13 419.00 | | 13 419.00 |
VQ Other Taxes, Duties, and Similar Debts | 12 750.00 | 12 750.00 | | 12 750.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 419.00 | 13 419.00 | | 13 419.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 119 994.00 | 98 698.00 | 21 296.00 | 119 994.00 |
