| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 8 262.00 | | 8 262.00 | 8 262.00 |
AJ Other Intangible Assets | 6 417.00 | 6 417.00 | | 6 417.00 |
AR Technical installations, industrial equipment and tools | 182 305.00 | 160 146.00 | 22 159.00 | 182 305.00 |
AT Other tangible assets | 257 125.00 | 229 011.00 | 28 114.00 | 257 125.00 |
BH Other financial assets | 5 556.00 | | 5 556.00 | 5 556.00 |
BJ TOTAL (I) | 459 666.00 | 395 574.00 | 64 091.00 | 459 666.00 |
BL Raw materials, supplies | 4 403.00 | | 4 403.00 | 4 403.00 |
BT Goods | 4 530.00 | | 4 530.00 | 4 530.00 |
BV Advances and down payments on orders | 619.00 | | 619.00 | 619.00 |
BZ Other receivables | 40 855.00 | | 40 855.00 | 40 855.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 280 210.00 | | 280 210.00 | 280 210.00 |
CH Prepaid expenses | 1 000.00 | | 1 000.00 | 1 000.00 |
CJ TOTAL (II) | 331 616.00 | | 331 616.00 | 331 616.00 |
CO Grand total (0 to V) | 791 282.00 | 395 574.00 | 395 708.00 | 791 282.00 |
CP Shares due in less than one year | 5 556.00 | | | 5 556.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 113.00 | 38 113.00 | | 38 113.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DG Other reserves | 25 400.00 | 25 120.00 | | 25 400.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 295 655.00 | 252 280.00 | | 295 655.00 |
DL TOTAL (I) | 362 980.00 | 319 325.00 | | 362 980.00 |
DU Loans and Debts from Credit Institutions (3) | 408.00 | | | 408.00 |
DX Trade payables and related accounts | 17 853.00 | 20 188.00 | | 17 853.00 |
DY Tax and social security liabilities | 892.00 | | | 892.00 |
EA Other liabilities | 13 575.00 | 39 759.00 | | 13 575.00 |
EC TOTAL (IV) | 32 728.00 | 59 946.00 | | 32 728.00 |
EE Grand total (I to V) | 395 708.00 | 379 271.00 | | 395 708.00 |
EG Accrued income and payables due within one year | 32 728.00 | 59 946.00 | | 32 728.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 408.00 | | | 408.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 490 105.00 | 84 904.00 | 1 575 009.00 | 1 490 105.00 |
FJ Net sales | 1 490 105.00 | 84 904.00 | 1 575 009.00 | 1 490 105.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 19 469.00 | |
FR Total operating income (I) | | | 1 594 478.00 | |
FS Purchases of goods (including customs duties) | | | 389 448.00 | |
FT Inventory change (goods) | | | 596.00 | |
FU Purchases of raw materials and other supplies | | | 13 227.00 | |
FV Inventory change (raw materials and supplies) | | | -3 259.00 | |
FW Other purchases and external expenses | | | 342 910.00 | |
FX Taxes, duties, and similar payments | | | 10 861.00 | |
FY Salaries and Wages | | | 339 919.00 | |
FZ Social Security Contributions | | | 93 983.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 16 024.00 | |
GE Other Expenses | | | 109.00 | |
GF Total Operating Expenses (II) | | | 1 203 817.00 | |
GG - OPERATING RESULT (I - II) | | | 390 660.00 | |
GL Other interest and similar income | | | 7 654.00 | |
GP Total financial income (V) | | | 7 654.00 | |
GR Interest and similar expenses | | | 723.00 | |
GU Total financial expenses (VI) | | | 723.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 931.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 397 591.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 19 469.00 | 14 299.00 | | 19 469.00 |
A4 Equity method investments | 82.00 | 150.00 | | 82.00 |
HE Exceptional expenses on management operations | 30.00 | 9 441.00 | | 30.00 |
HF Exceptional expenses on capital transactions | 1 934.00 | | | 1 934.00 |
HH Total exceptional expenses (VIII) | 1 964.00 | 9 441.00 | | 1 964.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 964.00 | -9 441.00 | | -1 964.00 |
HK Income tax | 99 972.00 | 107 819.00 | | 99 972.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 602 132.00 | 1 409 689.00 | | 1 602 132.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 306 477.00 | 1 157 408.00 | | 1 306 477.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 295 655.00 | 252 280.00 | | 295 655.00 |
| |
| 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 | 448 922.00 | | 24 135.00 | 448 922.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 556.00 | |
I4 DECREASES Grand Total | | 13 391.00 | 459 666.00 | |
IO DECREASES Total including other intangible assets | | | 14 679.00 | |
IY DECREASES Total Tangible Fixed Assets | | 13 391.00 | 439 430.00 | |
KD ACQUISITIONS Total including other intangible assets | 14 679.00 | | | 14 679.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 428 686.00 | | 24 135.00 | 428 686.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 556.00 | | | 5 556.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 391 007.00 | 16 024.00 | 11 457.00 | 391 007.00 |
PE DEPRECIATION Total including other intangible assets | 6 417.00 | | | 6 417.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 384 590.00 | 16 024.00 | 11 457.00 | 384 590.00 |
| |
| 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 | 17 853.00 | 17 853.00 | | 17 853.00 |
8C Staff and Related Accounts | 122.00 | 122.00 | | 122.00 |
8K Other liabilities (including liabilities related to repo transactions) | 13 575.00 | 13 575.00 | | 13 575.00 |
UT Other financial assets | 5 556.00 | 5 556.00 | | 5 556.00 |
VB VAT | 25 430.00 | 25 430.00 | | 25 430.00 |
VG Loans with a maturity of up to one year at origin | 408.00 | 408.00 | | 408.00 |
VM Income taxes | 13 280.00 | 13 280.00 | | 13 280.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 145.00 | 2 145.00 | | 2 145.00 |
VS Prepaid expenses | 1 000.00 | 1 000.00 | | 1 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 47 411.00 | 47 411.00 | | 47 411.00 |
VW VAT | 770.00 | 770.00 | | 770.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 32 728.00 | 32 728.00 | | 32 728.00 |
