| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 290.00 | 2 290.00 | | 2 290.00 |
AT Other tangible assets | 190 547.00 | 98 502.00 | 92 045.00 | 190 547.00 |
BH Other financial assets | 1 740.00 | | 1 740.00 | 1 740.00 |
BJ TOTAL (I) | 194 577.00 | 100 792.00 | 93 785.00 | 194 577.00 |
BT Goods | 309 958.00 | | 309 958.00 | 309 958.00 |
BZ Other receivables | 18 329.00 | | 18 329.00 | 18 329.00 |
CD Marketable securities | 1 224.00 | | 1 224.00 | 1 224.00 |
CF Cash and cash equivalents | 953 620.00 | | 953 620.00 | 953 620.00 |
CJ TOTAL (II) | 1 283 129.00 | | 1 283 129.00 | 1 283 129.00 |
CO Grand total (0 to V) | 1 477 706.00 | 100 792.00 | 1 376 914.00 | 1 477 706.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 339 623.00 | 337 630.00 | | 339 623.00 |
DL TOTAL (I) | 439 623.00 | 437 630.00 | | 439 623.00 |
DV Miscellaneous Loans and Financial Debts (4) | 717 375.00 | 379 745.00 | | 717 375.00 |
DW Advances and down payments received on current orders | 1 903.00 | 1 403.00 | | 1 903.00 |
DX Trade payables and related accounts | 170 596.00 | 168 180.00 | | 170 596.00 |
DY Tax and social security liabilities | 47 417.00 | 48 747.00 | | 47 417.00 |
EC TOTAL (IV) | 937 291.00 | 596 074.00 | | 937 291.00 |
EE Grand total (I to V) | 1 376 914.00 | 1 033 704.00 | | 1 376 914.00 |
EG Accrued income and payables due within one year | 935 388.00 | 594 672.00 | | 935 388.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 1 917 468.00 | |
FJ Net sales | | | 1 917 468.00 | |
FO Operating subsidies | | | 1 883.00 | |
FQ Other income | | | 1 788.00 | |
FR Total operating income (I) | | | 1 920 939.00 | |
FS Purchases of goods (including customs duties) | | | 885 727.00 | |
FT Inventory change (goods) | | | -18 224.00 | |
FW Other purchases and external expenses | | | 335 458.00 | |
FX Taxes, duties, and similar payments | | | 45 388.00 | |
FY Salaries and Wages | | | 229 045.00 | |
FZ Social Security Contributions | | | 63 376.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 22 538.00 | |
GE Other Expenses | | | 2 800.00 | |
GF Total Operating Expenses (II) | | | 1 586 109.00 | |
GG - OPERATING RESULT (I - II) | | | 354 830.00 | |
GP Total financial income (V) | | | 3 283.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 283.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 358 113.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 18 490.00 | | | 18 490.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -18 490.00 | | | -18 490.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 924 222.00 | 1 861 574.00 | | 1 924 222.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 584 599.00 | 1 523 944.00 | | 1 584 599.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 339 623.00 | 337 630.00 | | 339 623.00 |
| |
| 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 | 188 332.00 | 11 945.00 | | 188 332.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 740.00 | |
I4 DECREASES Grand Total | | 5 700.00 | 194 577.00 | |
IO DECREASES Total including other intangible assets | | | 2 290.00 | |
IY DECREASES Total Tangible Fixed Assets | | 5 700.00 | 190 547.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 290.00 | | | 2 290.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 185 982.00 | 10 265.00 | | 185 982.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 60.00 | 1 680.00 | | 60.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 83 853.00 | 22 538.00 | 5 600.00 | 83 853.00 |
PE DEPRECIATION Total including other intangible assets | 2 290.00 | | | 2 290.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 81 563.00 | 22 538.00 | 5 600.00 | 81 563.00 |
| |
| 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 | 170 598.00 | 170 596.00 | | 170 598.00 |
8K Other liabilities (including liabilities related to repo transactions) | 717 375.00 | 717 375.00 | | 717 375.00 |
UT Other financial assets | 1 740.00 | 1 740.00 | 1 740.00 | 1 740.00 |
VP Miscellaneous | 18 329.00 | 18 329.00 | | 18 329.00 |
VQ Other Taxes, Duties, and Similar Debts | 47 417.00 | 47 417.00 | | 47 417.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 069.00 | 18 329.00 | 1 740.00 | 20 069.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 935 388.00 | 935 388.00 | | 935 388.00 |
