| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 800.00 | 6 800.00 | | 6 800.00 |
AN Land | 5 400.00 | 5 400.00 | | 5 400.00 |
AR Technical installations, industrial equipment and tools | 3 073.00 | 1 512.00 | 1 561.00 | 3 073.00 |
AT Other tangible assets | 105 737.00 | 49 489.00 | 56 248.00 | 105 737.00 |
BH Other financial assets | 48 000.00 | | 48 000.00 | 48 000.00 |
BJ TOTAL (I) | 1 229 961.00 | 63 201.00 | 1 166 760.00 | 1 229 961.00 |
BV Advances and down payments on orders | 2 255.00 | | 2 255.00 | 2 255.00 |
BX Customers and related accounts | 167 669.00 | | 167 669.00 | 167 669.00 |
BZ Other receivables | 280 084.00 | | 280 084.00 | 280 084.00 |
CF Cash and cash equivalents | 20 218.00 | | 20 218.00 | 20 218.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 470 227.00 | | 470 227.00 | 470 227.00 |
CO Grand total (0 to V) | 1 700 188.00 | 63 201.00 | 1 636 987.00 | 1 700 188.00 |
CS Evaluated investments - equity method | 1 060 951.00 | | 1 060 951.00 | 1 060 951.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 827 280.00 | 827 280.00 | | 827 280.00 |
DD Legal reserve (1) | 82 728.00 | 23 381.00 | | 82 728.00 |
DG Other reserves | 5 106.00 | | | 5 106.00 |
DH Retained earnings | 444 230.00 | 444 230.00 | | 444 230.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 39 243.00 | 64 453.00 | | 39 243.00 |
DL TOTAL (I) | 1 398 586.00 | 1 359 343.00 | | 1 398 586.00 |
DU Loans and Debts from Credit Institutions (3) | 61 178.00 | 61 396.00 | | 61 178.00 |
DV Miscellaneous Loans and Financial Debts (4) | 51 167.00 | 50 869.00 | | 51 167.00 |
DX Trade payables and related accounts | 18 789.00 | 14 453.00 | | 18 789.00 |
DY Tax and social security liabilities | 45 983.00 | 36 669.00 | | 45 983.00 |
EA Other liabilities | 61 284.00 | 99 837.00 | | 61 284.00 |
EC TOTAL (IV) | 238 400.00 | 263 223.00 | | 238 400.00 |
EE Grand total (I to V) | 1 636 987.00 | 1 622 566.00 | | 1 636 987.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 325 142.00 | |
FJ Net sales | | | 325 142.00 | |
FQ Other income | | | 2 036.00 | |
FR Total operating income (I) | | | 327 177.00 | |
FW Other purchases and external expenses | | | 161 343.00 | |
FX Taxes, duties, and similar payments | | | 4 387.00 | |
FY Salaries and Wages | | | 89 898.00 | |
FZ Social Security Contributions | | | 11 226.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 435.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 281 290.00 | |
GG - OPERATING RESULT (I - II) | | | 45 888.00 | |
GP Total financial income (V) | | | 4 015.00 | |
GU Total financial expenses (VI) | | | 2 843.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 172.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47 060.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 23.00 | | |
HH Total exceptional expenses (VIII) | 135.00 | | | 135.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -135.00 | 23.00 | | -135.00 |
HK Income tax | 7 682.00 | 17 629.00 | | 7 682.00 |
HL TOTAL REVENUE (I + III + V + VII) | 331 192.00 | 267 930.00 | | 331 192.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 291 949.00 | 203 477.00 | | 291 949.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 39 243.00 | 64 453.00 | | 39 243.00 |
| |
| 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 | 1 206 232.00 | | 23 729.00 | 1 206 232.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 108 951.00 | |
I4 DECREASES Grand Total | | | 1 229 961.00 | |
IO DECREASES Total including other intangible assets | | | 6 800.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 114 210.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 800.00 | | | 6 800.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 90 481.00 | | 23 729.00 | 90 481.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 108 951.00 | | | 1 108 951.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 48 766.00 | 14 435.00 | | 48 766.00 |
PE DEPRECIATION Total including other intangible assets | 5 260.00 | 1 540.00 | | 5 260.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 43 506.00 | 12 896.00 | | 43 506.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 486.00 | 486.00 | | 486.00 |
8B Suppliers and Related Accounts | 18 789.00 | 18 789.00 | | 18 789.00 |
8K Other liabilities (including liabilities related to repo transactions) | 111 965.00 | 111 965.00 | | 111 965.00 |
UT Other financial assets | 48 000.00 | | 48 000.00 | 48 000.00 |
UX Other trade receivables | 167 669.00 | 167 669.00 | | 167 669.00 |
VG Loans with a maturity of up to one year at origin | 43 403.00 | 43 403.00 | | 43 403.00 |
VH Loans with a maturity of more than one year at origin | 17 775.00 | 4 978.00 | 12 797.00 | 17 775.00 |
VJ Loans taken out during the year | 20 000.00 | | | 20 000.00 |
VK Loans repaid during the year | 26 523.00 | | | 26 523.00 |
VP Miscellaneous | 280 084.00 | 280 084.00 | | 280 084.00 |
VQ Other Taxes, Duties, and Similar Debts | 45 983.00 | 45 983.00 | | 45 983.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 495 754.00 | 447 754.00 | 48 000.00 | 495 754.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 238 400.00 | 225 603.00 | 12 797.00 | 238 400.00 |
