| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 13 879.00 | 13 879.00 | | 13 879.00 |
AT Other tangible assets | 12 500.00 | 12 500.00 | | 12 500.00 |
BJ TOTAL (I) | 26 379.00 | 26 379.00 | | 26 379.00 |
BL Raw materials, supplies | 167 038.00 | | 167 038.00 | 167 038.00 |
BX Customers and related accounts | 372 033.00 | 4 784.00 | 367 249.00 | 372 033.00 |
BZ Other receivables | 6 382.00 | | 6 382.00 | 6 382.00 |
CF Cash and cash equivalents | 30 157.00 | | 30 157.00 | 30 157.00 |
CJ TOTAL (II) | 575 610.00 | 4 784.00 | 570 826.00 | 575 610.00 |
CO Grand total (0 to V) | 601 989.00 | 31 162.00 | 570 826.00 | 601 989.00 |
| |
| 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 | 158 386.00 | 135 524.00 | | 158 386.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 91 409.00 | 138 862.00 | | 91 409.00 |
DL TOTAL (I) | 271 795.00 | 296 386.00 | | 271 795.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 293.00 | 263 202.00 | | 15 293.00 |
DX Trade payables and related accounts | 182 822.00 | 139 961.00 | | 182 822.00 |
DY Tax and social security liabilities | 100 008.00 | 117 545.00 | | 100 008.00 |
EA Other liabilities | 908.00 | 7 792.00 | | 908.00 |
EC TOTAL (IV) | 299 031.00 | 528 500.00 | | 299 031.00 |
EE Grand total (I to V) | 570 826.00 | 824 887.00 | | 570 826.00 |
EG Accrued income and payables due within one year | 299 031.00 | 528 500.00 | | 299 031.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 419 987.00 | 14 456.00 | 1 434 443.00 | 1 419 987.00 |
FJ Net sales | 1 419 987.00 | 14 456.00 | 1 434 443.00 | 1 419 987.00 |
FO Operating subsidies | | | 2 120.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 138.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 1 439 711.00 | |
FU Purchases of raw materials and other supplies | | | 486 370.00 | |
FV Inventory change (raw materials and supplies) | | | 34 269.00 | |
FW Other purchases and external expenses | | | 272 162.00 | |
FX Taxes, duties, and similar payments | | | 28 406.00 | |
FY Salaries and Wages | | | 336 765.00 | |
FZ Social Security Contributions | | | 128 456.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GC Operating Expenses - Current Assets: Provisions | | | 2 030.00 | |
GE Other Expenses | | | 28 703.00 | |
GF Total Operating Expenses (II) | | | 1 317 160.00 | |
GG - OPERATING RESULT (I - II) | | | 122 551.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 322.00 | |
GU Total financial expenses (VI) | | | 322.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -322.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 122 229.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 638.00 | 576.00 | | 638.00 |
A4 Equity method investments | 28 689.00 | 27 380.00 | | 28 689.00 |
HA Exceptional income from management transactions | 5 098.00 | 23 249.00 | | 5 098.00 |
HD Total exceptional income (VII) | 5 098.00 | 23 249.00 | | 5 098.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 098.00 | 23 249.00 | | 5 098.00 |
HJ Employee participation in company results | 7 353.00 | 12 706.00 | | 7 353.00 |
HK Income tax | 28 565.00 | 53 157.00 | | 28 565.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 444 809.00 | 1 404 830.00 | | 1 444 809.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 353 400.00 | 1 265 968.00 | | 1 353 400.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 91 409.00 | 138 862.00 | | 91 409.00 |
| |
| 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 | 27 325.00 | | | 27 325.00 |
I4 DECREASES Grand Total | | 946.00 | 26 379.00 | |
IY DECREASES Total Tangible Fixed Assets | | 946.00 | 26 379.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 27 325.00 | | | 27 325.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 27 325.00 | | 946.00 | 27 325.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 27 325.00 | | 946.00 | 27 325.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 5 254.00 | 2 030.00 | 2 500.00 | 5 254.00 |
7B Total provisions for depreciation | 5 254.00 | 2 030.00 | 2 500.00 | 5 254.00 |
7C Grand total | 5 254.00 | 2 030.00 | 2 500.00 | 5 254.00 |
UE of which provisions and reversals: - Operating | | 2 030.00 | 2 500.00 | |
| |
| 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 | 182 822.00 | 182 822.00 | | 182 822.00 |
8C Staff and Related Accounts | 44 524.00 | 44 524.00 | | 44 524.00 |
8D Social Security and Other Social Organizations | 41 857.00 | 41 857.00 | | 41 857.00 |
8K Other liabilities (including liabilities related to repo transactions) | 908.00 | 908.00 | | 908.00 |
UX Other trade receivables | 366 292.00 | | | 366 292.00 |
VA Doubtful or disputed receivables | 5 741.00 | | | 5 741.00 |
VB VAT | 3 505.00 | | | 3 505.00 |
VC Group and associates | 2 877.00 | | | 2 877.00 |
VI Group and Associates | 15 293.00 | 15 293.00 | | 15 293.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 361.00 | 7 361.00 | | 7 361.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 378 415.00 | 378 415.00 | | 378 415.00 |
VW VAT | 6 267.00 | 6 267.00 | | 6 267.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 299 031.00 | 299 031.00 | | 299 031.00 |
