| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 61 258.00 | 61 258.00 | | 61 258.00 |
AT Other tangible assets | 82 870.00 | 82 870.00 | | 82 870.00 |
BH Other financial assets | 1 300.00 | | 1 300.00 | 1 300.00 |
BJ TOTAL (I) | 191 163.00 | 144 129.00 | 47 034.00 | 191 163.00 |
BT Goods | 184 899.00 | | 184 899.00 | 184 899.00 |
BX Customers and related accounts | 2 430 624.00 | 6 396.00 | 2 424 227.00 | 2 430 624.00 |
BZ Other receivables | 615 996.00 | | 615 996.00 | 615 996.00 |
CD Marketable securities | 1 450 000.00 | | 1 450 000.00 | 1 450 000.00 |
CF Cash and cash equivalents | 1 435 233.00 | | 1 435 233.00 | 1 435 233.00 |
CH Prepaid expenses | 91 675.00 | | 91 675.00 | 91 675.00 |
CJ TOTAL (II) | 6 208 428.00 | 6 396.00 | 6 202 031.00 | 6 208 428.00 |
CO Grand total (0 to V) | 6 399 592.00 | 150 525.00 | 6 249 066.00 | 6 399 592.00 |
CS Evaluated investments - equity method | 45 734.00 | | 45 734.00 | 45 734.00 |
| |
| 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 |
DD Legal reserve (1) | 10 008.00 | 10 008.00 | | 10 008.00 |
DG Other reserves | 1 544 254.00 | 1 353 893.00 | | 1 544 254.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 075 639.00 | 990 361.00 | | 1 075 639.00 |
DL TOTAL (I) | 2 729 902.00 | 2 454 262.00 | | 2 729 902.00 |
DU Loans and Debts from Credit Institutions (3) | 393.00 | 337.00 | | 393.00 |
DW Advances and down payments received on current orders | 148 887.00 | | | 148 887.00 |
DX Trade payables and related accounts | 2 774 125.00 | 2 533 033.00 | | 2 774 125.00 |
DY Tax and social security liabilities | 435 075.00 | 489 842.00 | | 435 075.00 |
EA Other liabilities | 160 681.00 | 134 952.00 | | 160 681.00 |
EB Prepaid income (2) | | 8 236.00 | | |
EC TOTAL (IV) | 3 519 164.00 | 3 166 403.00 | | 3 519 164.00 |
EE Grand total (I to V) | 6 249 066.00 | 5 620 666.00 | | 6 249 066.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 13 403 845.00 | |
FD Production sold - goods | | | 661 137.00 | |
FJ Net sales | | | 14 064 983.00 | |
FQ Other income | | | 48 939.00 | |
FR Total operating income (I) | | | 14 113 922.00 | |
FS Purchases of goods (including customs duties) | | | 9 979 996.00 | |
FT Inventory change (goods) | | | 37 040.00 | |
FW Other purchases and external expenses | | | 2 050 032.00 | |
FX Taxes, duties, and similar payments | | | 46 261.00 | |
FY Salaries and Wages | | | 698 949.00 | |
FZ Social Security Contributions | | | 294 987.00 | |
GB Operating Expenses - Provisions | | | 2 999.00 | |
GE Other Expenses | | | 11 418.00 | |
GF Total Operating Expenses (II) | | | 13 121 686.00 | |
GG - OPERATING RESULT (I - II) | | | 992 236.00 | |
GP Total financial income (V) | | | 416 637.00 | |
GU Total financial expenses (VI) | | | 35 232.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 381 404.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 373 641.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 40 855.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 40 855.00 | | |
HK Income tax | 298 002.00 | 360 985.00 | | 298 002.00 |
HL TOTAL REVENUE (I + III + V + VII) | 14 530 559.00 | 13 982 719.00 | | 14 530 559.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 454 920.00 | 12 992 358.00 | | 13 454 920.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 075 639.00 | 990 361.00 | | 1 075 639.00 |
| |
| 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 | 191 164.00 | | | 191 164.00 |
I3 DECREASES Total Financial Fixed Assets | | | 47 035.00 | |
I4 DECREASES Grand Total | | | 191 164.00 | |
IO DECREASES Total including other intangible assets | | | 61 258.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 82 871.00 | |
KD ACQUISITIONS Total including other intangible assets | 61 258.00 | | | 61 258.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 82 871.00 | | | 82 871.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 47 035.00 | | | 47 035.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 142 144.00 | 1 985.00 | | 142 144.00 |
PE DEPRECIATION Total including other intangible assets | 61 258.00 | | | 61 258.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 80 886.00 | 1 985.00 | | 80 886.00 |
| |
| 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 | 2 774 125.00 | 2 774 125.00 | | 2 774 125.00 |
8K Other liabilities (including liabilities related to repo transactions) | 160 682.00 | 160 682.00 | | 160 682.00 |
UT Other financial assets | 1 300.00 | | 1 300.00 | 1 300.00 |
UX Other trade receivables | 2 430 624.00 | 2 430 624.00 | | 2 430 624.00 |
VG Loans with a maturity of up to one year at origin | 394.00 | 394.00 | | 394.00 |
VP Miscellaneous | 615 997.00 | 615 997.00 | | 615 997.00 |
VQ Other Taxes, Duties, and Similar Debts | 435 075.00 | 435 075.00 | | 435 075.00 |
VS Prepaid expenses | 91 675.00 | 91 675.00 | | 91 675.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 139 596.00 | 3 138 296.00 | 1 300.00 | 3 139 596.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 370 276.00 | 3 370 276.00 | | 3 370 276.00 |
