| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 11 608.00 | 9 488.00 | 2 120.00 | 11 608.00 |
AR Technical installations, industrial equipment and tools | 4 317.00 | 4 317.00 | | 4 317.00 |
AT Other tangible assets | 86 466.00 | 56 741.00 | 29 725.00 | 86 466.00 |
BH Other financial assets | 9 749.00 | | 9 749.00 | 9 749.00 |
BJ TOTAL (I) | 112 140.00 | 70 546.00 | 41 594.00 | 112 140.00 |
BX Customers and related accounts | 662 512.00 | 36 912.00 | 625 601.00 | 662 512.00 |
BZ Other receivables | 88 436.00 | | 88 436.00 | 88 436.00 |
CD Marketable securities | 271 183.00 | | 271 183.00 | 271 183.00 |
CF Cash and cash equivalents | 102 361.00 | | 102 361.00 | 102 361.00 |
CH Prepaid expenses | 5 859.00 | | 5 859.00 | 5 859.00 |
CJ TOTAL (II) | 1 130 351.00 | 36 912.00 | 1 093 439.00 | 1 130 351.00 |
CO Grand total (0 to V) | 1 242 491.00 | 107 458.00 | 1 135 033.00 | 1 242 491.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 500.00 | 16 500.00 | | 16 500.00 |
DD Legal reserve (1) | 1 650.00 | 1 650.00 | | 1 650.00 |
DE Statutory or contractual reserves | 321 433.00 | 309 349.00 | | 321 433.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 72 716.00 | 142 084.00 | | 72 716.00 |
DL TOTAL (I) | 412 299.00 | 469 583.00 | | 412 299.00 |
DP Provisions for Risks | 8 500.00 | 8 500.00 | | 8 500.00 |
DR TOTAL (IV) | 8 500.00 | 8 500.00 | | 8 500.00 |
DU Loans and Debts from Credit Institutions (3) | 15 514.00 | 20 580.00 | | 15 514.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 201.00 | 17 833.00 | | 17 201.00 |
DX Trade payables and related accounts | 223 700.00 | 186 813.00 | | 223 700.00 |
DY Tax and social security liabilities | 455 819.00 | 438 689.00 | | 455 819.00 |
EA Other liabilities | 2 000.00 | 25 307.00 | | 2 000.00 |
EC TOTAL (IV) | 714 234.00 | 689 222.00 | | 714 234.00 |
EE Grand total (I to V) | 1 135 033.00 | 1 167 305.00 | | 1 135 033.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 1 339 732.00 | |
FJ Net sales | | | 1 339 732.00 | |
FQ Other income | | | 42 664.00 | |
FR Total operating income (I) | | | 1 382 396.00 | |
FW Other purchases and external expenses | | | 513 460.00 | |
FX Taxes, duties, and similar payments | | | 16 917.00 | |
FY Salaries and Wages | | | 509 072.00 | |
FZ Social Security Contributions | | | 232 791.00 | |
GB Operating Expenses - Provisions | | | 10 553.00 | |
GE Other Expenses | | | 21.00 | |
GF Total Operating Expenses (II) | | | 1 282 814.00 | |
GG - OPERATING RESULT (I - II) | | | 99 582.00 | |
GP Total financial income (V) | | | 587.00 | |
GU Total financial expenses (VI) | | | 9.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 579.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 100 161.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 514.00 | | |
HH Total exceptional expenses (VIII) | 2 182.00 | 10 064.00 | | 2 182.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 182.00 | -9 550.00 | | -2 182.00 |
HK Income tax | 25 263.00 | 61 132.00 | | 25 263.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 382 983.00 | 1 487 771.00 | | 1 382 983.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 310 268.00 | 1 345 687.00 | | 1 310 268.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 72 716.00 | 142 084.00 | | 72 716.00 |
| |
| 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 | 102 914.00 | | 9 226.00 | 102 914.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 749.00 | |
I4 DECREASES Grand Total | | | 112 140.00 | |
IO DECREASES Total including other intangible assets | | | 11 608.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 90 784.00 | |
KD ACQUISITIONS Total including other intangible assets | 9 086.00 | | 2 522.00 | 9 086.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 84 829.00 | | 5 954.00 | 84 829.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 999.00 | | 750.00 | 8 999.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 59 993.00 | 10 553.00 | | 59 993.00 |
PE DEPRECIATION Total including other intangible assets | 9 086.00 | 402.00 | | 9 086.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 50 907.00 | 10 151.00 | | 50 907.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 8 500.00 | | | 8 500.00 |
| |
| 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 | 223 700.00 | 223 700.00 | | 223 700.00 |
UT Other financial assets | 9 749.00 | | | 9 749.00 |
UX Other trade receivables | 662 512.00 | | | 662 512.00 |
VG Loans with a maturity of up to one year at origin | 15 514.00 | 15 511.00 | | 15 514.00 |
VI Group and Associates | 19 201.00 | 19 201.00 | | 19 201.00 |
VP Miscellaneous | 88 436.00 | | | 88 436.00 |
VQ Other Taxes, Duties, and Similar Debts | 455 819.00 | 455 819.00 | | 455 819.00 |
VS Prepaid expenses | 5 859.00 | | | 5 859.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 766 556.00 | 712 587.00 | 53 969.00 | 766 556.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 714 234.00 | 714 234.00 | | 714 234.00 |
