| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 25 154.00 | | 25 154.00 | 25 154.00 |
AR Technical installations, industrial equipment and tools | 38 568.00 | 32 401.00 | 6 167.00 | 38 568.00 |
AT Other tangible assets | 49 317.00 | 49 317.00 | | 49 317.00 |
BH Other financial assets | 2 200.00 | | 2 200.00 | 2 200.00 |
BJ TOTAL (I) | 115 239.00 | 81 718.00 | 33 521.00 | 115 239.00 |
BL Raw materials, supplies | 11 898.00 | | 11 898.00 | 11 898.00 |
BT Goods | 207 811.00 | 15 400.00 | 192 411.00 | 207 811.00 |
BV Advances and down payments on orders | 1 887.00 | | 1 887.00 | 1 887.00 |
BX Customers and related accounts | 64 965.00 | | 64 965.00 | 64 965.00 |
BZ Other receivables | 1 935.00 | | 1 935.00 | 1 935.00 |
CF Cash and cash equivalents | 68 344.00 | | 68 344.00 | 68 344.00 |
CH Prepaid expenses | 1 432.00 | | 1 432.00 | 1 432.00 |
CJ TOTAL (II) | 358 272.00 | 15 400.00 | 342 872.00 | 358 272.00 |
CO Grand total (0 to V) | 473 510.00 | 97 118.00 | 376 393.00 | 473 510.00 |
CP Shares due in less than one year | 2 200.00 | | | 2 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 916.00 | 25 916.00 | | 25 916.00 |
DD Legal reserve (1) | 2 592.00 | 2 592.00 | | 2 592.00 |
DG Other reserves | 109 578.00 | 94 014.00 | | 109 578.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 814.00 | 15 564.00 | | 26 814.00 |
DL TOTAL (I) | 164 901.00 | 138 086.00 | | 164 901.00 |
DU Loans and Debts from Credit Institutions (3) | 482.00 | 557.00 | | 482.00 |
DV Miscellaneous Loans and Financial Debts (4) | 90 466.00 | 94 914.00 | | 90 466.00 |
DW Advances and down payments received on current orders | 700.00 | 1 330.00 | | 700.00 |
DX Trade payables and related accounts | 60 686.00 | 41 359.00 | | 60 686.00 |
DY Tax and social security liabilities | 50 936.00 | 54 412.00 | | 50 936.00 |
EA Other liabilities | 8 221.00 | 6 820.00 | | 8 221.00 |
EC TOTAL (IV) | 211 492.00 | 199 393.00 | | 211 492.00 |
EE Grand total (I to V) | 376 393.00 | 337 479.00 | | 376 393.00 |
EG Accrued income and payables due within one year | 211 492.00 | 199 393.00 | | 211 492.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 089 310.00 | | 1 089 310.00 | 1 089 310.00 |
FD Production sold - goods | 174 423.00 | | 174 423.00 | 174 423.00 |
FG Production sold - services | 132 970.00 | | 132 970.00 | 132 970.00 |
FJ Net sales | 1 396 703.00 | | 1 396 703.00 | 1 396 703.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 539.00 | |
FQ Other income | | | 63.00 | |
FR Total operating income (I) | | | 1 405 305.00 | |
FS Purchases of goods (including customs duties) | | | 954 196.00 | |
FT Inventory change (goods) | | | 6 261.00 | |
FU Purchases of raw materials and other supplies | | | 120 840.00 | |
FV Inventory change (raw materials and supplies) | | | 54.00 | |
FW Other purchases and external expenses | | | 101 772.00 | |
FX Taxes, duties, and similar payments | | | 6 676.00 | |
FY Salaries and Wages | | | 125 143.00 | |
FZ Social Security Contributions | | | 35 728.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 204.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 15 400.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 369 275.00 | |
GG - OPERATING RESULT (I - II) | | | 36 030.00 | |
GR Interest and similar expenses | | | 1 740.00 | |
GU Total financial expenses (VI) | | | 1 740.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 740.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 290.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 33.00 | 1 369.00 | | 33.00 |
HE Exceptional expenses on management operations | 3 545.00 | 10 045.00 | | 3 545.00 |
HH Total exceptional expenses (VIII) | 3 545.00 | 10 045.00 | | 3 545.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 545.00 | -10 045.00 | | -3 545.00 |
HK Income tax | 3 931.00 | 1 772.00 | | 3 931.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 405 305.00 | 1 337 701.00 | | 1 405 305.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 378 490.00 | 1 322 137.00 | | 1 378 490.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 814.00 | 15 564.00 | | 26 814.00 |
| |
| 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 | 115 239.00 | | | 115 239.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 200.00 | |
I4 DECREASES Grand Total | | | 115 239.00 | |
IO DECREASES Total including other intangible assets | | | 25 154.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 87 885.00 | |
KD ACQUISITIONS Total including other intangible assets | 25 154.00 | | | 25 154.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 87 885.00 | | | 87 885.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 200.00 | | | 2 200.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 78 514.00 | 3 204.00 | | 78 514.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 78 514.00 | 3 204.00 | | 78 514.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 8 506.00 | 15 400.00 | 8 506.00 | 8 506.00 |
7B Total provisions for depreciation | 8 506.00 | 15 400.00 | 8 506.00 | 8 506.00 |
7C Grand total | 8 506.00 | 15 400.00 | 8 506.00 | 8 506.00 |
UE of which provisions and reversals: - Operating | | 15 400.00 | 8 506.00 | |
| |
| 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 | 60 686.00 | 60 686.00 | | 60 686.00 |
8C Staff and Related Accounts | 24 713.00 | 24 713.00 | | 24 713.00 |
8D Social Security and Other Social Organizations | 18 323.00 | 18 323.00 | | 18 323.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 221.00 | 8 221.00 | | 8 221.00 |
UT Other financial assets | 2 200.00 | 2 200.00 | | 2 200.00 |
UX Other trade receivables | 64 965.00 | 64 965.00 | | 64 965.00 |
VB VAT | 1 284.00 | 1 284.00 | | 1 284.00 |
VG Loans with a maturity of up to one year at origin | 482.00 | 482.00 | | 482.00 |
VI Group and Associates | 90 466.00 | 90 466.00 | | 90 466.00 |
VM Income taxes | 651.00 | 651.00 | | 651.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 999.00 | 3 999.00 | | 3 999.00 |
VS Prepaid expenses | 1 432.00 | 1 432.00 | | 1 432.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 70 532.00 | 70 532.00 | | 70 532.00 |
VW VAT | 3 901.00 | 3 901.00 | | 3 901.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 210 792.00 | 210 792.00 | | 210 792.00 |
