| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 21 954.00 | 14 361.00 | 7 593.00 | 21 954.00 |
AR Technical installations, industrial equipment and tools | 3 652.00 | 3 652.00 | | 3 652.00 |
AT Other tangible assets | 71 473.00 | 69 562.00 | 1 911.00 | 71 473.00 |
BH Other financial assets | 3 450.00 | | 3 450.00 | 3 450.00 |
BJ TOTAL (I) | 100 529.00 | 87 575.00 | 12 954.00 | 100 529.00 |
BN Goods in progress | 694 078.00 | | 694 078.00 | 694 078.00 |
BV Advances and down payments on orders | 1 331 500.00 | | 1 331 500.00 | 1 331 500.00 |
BX Customers and related accounts | 415 759.00 | | 415 759.00 | 415 759.00 |
BZ Other receivables | 47 207.00 | | 47 207.00 | 47 207.00 |
CF Cash and cash equivalents | 2 252 311.00 | | 2 252 311.00 | 2 252 311.00 |
CH Prepaid expenses | 1 194.00 | | 1 194.00 | 1 194.00 |
CJ TOTAL (II) | 4 742 049.00 | | 4 742 049.00 | 4 742 049.00 |
CO Grand total (0 to V) | 4 842 578.00 | 87 575.00 | 4 755 003.00 | 4 842 578.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 53 900.00 | 53 900.00 | | 53 900.00 |
DD Legal reserve (1) | 5 390.00 | 5 390.00 | | 5 390.00 |
DG Other reserves | 551 720.00 | 551 720.00 | | 551 720.00 |
DH Retained earnings | 1 904 174.00 | 1 799 239.00 | | 1 904 174.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 111 105.00 | 104 935.00 | | 111 105.00 |
DL TOTAL (I) | 2 626 288.00 | 2 515 184.00 | | 2 626 288.00 |
DP Provisions for Risks | 40 000.00 | 43 000.00 | | 40 000.00 |
DQ Provisions for Expenses | 16 688.00 | 16 880.00 | | 16 688.00 |
DR TOTAL (IV) | 56 688.00 | 59 880.00 | | 56 688.00 |
DW Advances and down payments received on current orders | 1 214 405.00 | 796 276.00 | | 1 214 405.00 |
DX Trade payables and related accounts | 369 768.00 | 79 202.00 | | 369 768.00 |
DY Tax and social security liabilities | 340 939.00 | 144 204.00 | | 340 939.00 |
EA Other liabilities | 146 915.00 | 159 699.00 | | 146 915.00 |
EC TOTAL (IV) | 2 072 026.00 | 1 179 381.00 | | 2 072 026.00 |
EE Grand total (I to V) | 4 755 003.00 | 3 754 445.00 | | 4 755 003.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 251 014.00 | 58 851.00 | 1 309 865.00 | 1 251 014.00 |
FG Production sold - services | 81 442.00 | 14 603.00 | 96 045.00 | 81 442.00 |
FJ Net sales | 1 332 456.00 | 73 454.00 | 1 405 910.00 | 1 332 456.00 |
FM Inventory production | | | 525 913.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 30 612.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 1 962 436.00 | |
FS Purchases of goods (including customs duties) | | | 1 215 444.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 226 857.00 | |
FX Taxes, duties, and similar payments | | | 6 988.00 | |
FY Salaries and Wages | | | 237 037.00 | |
FZ Social Security Contributions | | | 103 247.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 957.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 20 000.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 812 530.00 | |
GG - OPERATING RESULT (I - II) | | | 149 905.00 | |
GL Other interest and similar income | | | 4 430.00 | |
GP Total financial income (V) | | | 4 430.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 430.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 154 336.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 43 231.00 | 52 267.00 | | 43 231.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 966 866.00 | 2 464 715.00 | | 1 966 866.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 855 761.00 | 2 359 781.00 | | 1 855 761.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 111 105.00 | 104 935.00 | | 111 105.00 |
| |
| 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 | 100 529.00 | | | 100 529.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 450.00 | |
I4 DECREASES Grand Total | | | 100 529.00 | |
IO DECREASES Total including other intangible assets | | | 21 954.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 75 125.00 | |
KD ACQUISITIONS Total including other intangible assets | 21 954.00 | | | 21 954.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 75 125.00 | | | 75 125.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 450.00 | | | 3 450.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 84 618.00 | 2 957.00 | 87 575.00 | 84 618.00 |
PE DEPRECIATION Total including other intangible assets | 12 624.00 | 1 737.00 | 14 361.00 | 12 624.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 71 994.00 | 1 220.00 | 73 214.00 | 71 994.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 59 880.00 | 20 000.00 | 23 192.00 | 59 880.00 |
7C Grand total | 59 880.00 | 20 000.00 | 23 192.00 | 59 880.00 |
UE of which provisions and reversals: - Operating | | 20 000.00 | 23 192.00 | |
| |
| 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 | 369 768.00 | 369 768.00 | | 369 768.00 |
8K Other liabilities (including liabilities related to repo transactions) | 146 915.00 | 146 915.00 | | 146 915.00 |
UT Other financial assets | 3 450.00 | | 3 450.00 | 3 450.00 |
UX Other trade receivables | 415 759.00 | 415 759.00 | | 415 759.00 |
VP Miscellaneous | 47 207.00 | 47 207.00 | | 47 207.00 |
VQ Other Taxes, Duties, and Similar Debts | 340 939.00 | 340 939.00 | | 340 939.00 |
VS Prepaid expenses | 1 194.00 | 1 194.00 | | 1 194.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 467 610.00 | 464 160.00 | 3 450.00 | 467 610.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 857 621.00 | 857 621.00 | | 857 621.00 |
