| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 14 304.00 | 14 304.00 | | 14 304.00 |
AT Other tangible assets | 70 285.00 | 62 431.00 | 7 854.00 | 70 285.00 |
BD Other fixed assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 84 620.00 | 76 736.00 | 7 884.00 | 84 620.00 |
BL Raw materials, supplies | 96 414.00 | | 96 414.00 | 96 414.00 |
BP Services in progress | 22 606.00 | | 22 606.00 | 22 606.00 |
BX Customers and related accounts | 349 737.00 | 69 150.00 | 280 587.00 | 349 737.00 |
BZ Other receivables | 17 942.00 | | 17 942.00 | 17 942.00 |
CD Marketable securities | 80 530.00 | | 80 530.00 | 80 530.00 |
CF Cash and cash equivalents | 200 953.00 | | 200 953.00 | 200 953.00 |
CH Prepaid expenses | 10 234.00 | | 10 234.00 | 10 234.00 |
CJ TOTAL (II) | 778 417.00 | 69 150.00 | 709 267.00 | 778 417.00 |
CO Grand total (0 to V) | 863 037.00 | 145 886.00 | 717 151.00 | 863 037.00 |
CR Shares due in more than one year | 74 916.00 | | | 74 916.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | | | 1 500.00 |
DG Other reserves | 195 895.00 | | | 195 895.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 852.00 | | | 37 852.00 |
DL TOTAL (I) | 250 248.00 | | | 250 248.00 |
DU Loans and Debts from Credit Institutions (3) | 4 046.00 | | | 4 046.00 |
DV Miscellaneous Loans and Financial Debts (4) | 144 255.00 | | | 144 255.00 |
DX Trade payables and related accounts | 149 390.00 | | | 149 390.00 |
DY Tax and social security liabilities | 89 730.00 | | | 89 730.00 |
EB Prepaid income (2) | 79 480.00 | | | 79 480.00 |
EC TOTAL (IV) | 466 903.00 | | | 466 903.00 |
EE Grand total (I to V) | 717 151.00 | | | 717 151.00 |
EG Accrued income and payables due within one year | 466 903.00 | | | 466 903.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 827 354.00 | 133 457.00 | 960 811.00 | 827 354.00 |
FJ Net sales | 827 354.00 | 133 457.00 | 960 811.00 | 827 354.00 |
FM Inventory production | | | -38 100.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 480.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 926 192.00 | |
FU Purchases of raw materials and other supplies | | | 418 530.00 | |
FV Inventory change (raw materials and supplies) | | | -96 414.00 | |
FW Other purchases and external expenses | | | 201 552.00 | |
FX Taxes, duties, and similar payments | | | 7 632.00 | |
FY Salaries and Wages | | | 276 361.00 | |
FZ Social Security Contributions | | | 63 691.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 287.00 | |
GE Other Expenses | | | 72.00 | |
GF Total Operating Expenses (II) | | | 877 714.00 | |
GG - OPERATING RESULT (I - II) | | | 48 478.00 | |
GL Other interest and similar income | | | 12.00 | |
GP Total financial income (V) | | | 12.00 | |
GR Interest and similar expenses | | | 87.00 | |
GU Total financial expenses (VI) | | | 87.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -75.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 48 402.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 480.00 | | | 3 480.00 |
HK Income tax | 10 550.00 | | | 10 550.00 |
HL TOTAL REVENUE (I + III + V + VII) | 926 204.00 | | | 926 204.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 888 351.00 | | | 888 351.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 37 852.00 | | | 37 852.00 |
| |
| 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 | 84 620.00 | | | 84 620.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30.00 | |
I4 DECREASES Grand Total | | | 84 620.00 | |
IO DECREASES Total including other intangible assets | | | 14 304.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 70 285.00 | |
KD ACQUISITIONS Total including other intangible assets | 14 304.00 | | | 14 304.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 70 285.00 | | | 70 285.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 30.00 | | | 30.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 70 448.00 | 6 287.00 | | 70 448.00 |
PE DEPRECIATION Total including other intangible assets | 14 304.00 | | | 14 304.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 56 143.00 | 6 287.00 | | 56 143.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 69 150.00 | | | 69 150.00 |
7B Total provisions for depreciation | 69 150.00 | | | 69 150.00 |
7C Grand total | 69 150.00 | | | 69 150.00 |
