| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 5 000.00 | | 5 000.00 | 5 000.00 |
AR Technical installations, industrial equipment and tools | 79 130.00 | 70 770.00 | 8 360.00 | 79 130.00 |
AT Other tangible assets | 63 286.00 | 12 398.00 | 50 888.00 | 63 286.00 |
BH Other financial assets | 990.00 | | 990.00 | 990.00 |
BJ TOTAL (I) | 148 406.00 | 83 168.00 | 65 238.00 | 148 406.00 |
BL Raw materials, supplies | 5 200.00 | | 5 200.00 | 5 200.00 |
BX Customers and related accounts | 1 238 738.00 | | 1 238 738.00 | 1 238 738.00 |
BZ Other receivables | 182 940.00 | | 182 940.00 | 182 940.00 |
CF Cash and cash equivalents | 41 507.00 | | 41 507.00 | 41 507.00 |
CJ TOTAL (II) | 1 468 384.00 | | 1 468 384.00 | 1 468 384.00 |
CO Grand total (0 to V) | 1 616 790.00 | 83 168.00 | 1 533 622.00 | 1 616 790.00 |
CP Shares due in less than one year | 990.00 | | | 990.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DH Retained earnings | -268 122.00 | -229 541.00 | | -268 122.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 102.00 | -38 582.00 | | 21 102.00 |
DJ Investment subsidies | 2 153.00 | 5 553.00 | | 2 153.00 |
DL TOTAL (I) | -194 867.00 | -212 569.00 | | -194 867.00 |
DU Loans and Debts from Credit Institutions (3) | 26 497.00 | 32 123.00 | | 26 497.00 |
DV Miscellaneous Loans and Financial Debts (4) | 280 608.00 | 451 084.00 | | 280 608.00 |
DW Advances and down payments received on current orders | 203 284.00 | 203 284.00 | | 203 284.00 |
DX Trade payables and related accounts | 609 085.00 | 849 867.00 | | 609 085.00 |
DY Tax and social security liabilities | 352 286.00 | 247 761.00 | | 352 286.00 |
EA Other liabilities | 34 556.00 | 19 466.00 | | 34 556.00 |
EB Prepaid income (2) | 222 174.00 | 331 875.00 | | 222 174.00 |
EC TOTAL (IV) | 1 728 490.00 | 2 135 459.00 | | 1 728 490.00 |
EE Grand total (I to V) | 1 533 622.00 | 1 922 890.00 | | 1 533 622.00 |
EG Accrued income and payables due within one year | 1 707 673.00 | 2 108 961.00 | | 1 707 673.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 492 590.00 | | 3 492 590.00 | 3 492 590.00 |
FJ Net sales | 3 492 590.00 | | 3 492 590.00 | 3 492 590.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 47 723.00 | |
FQ Other income | | | 53.00 | |
FR Total operating income (I) | | | 3 540 366.00 | |
FU Purchases of raw materials and other supplies | | | 609 458.00 | |
FV Inventory change (raw materials and supplies) | | | 1 655.00 | |
FW Other purchases and external expenses | | | 1 741 679.00 | |
FX Taxes, duties, and similar payments | | | 36 942.00 | |
FY Salaries and Wages | | | 682 215.00 | |
FZ Social Security Contributions | | | 418 015.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 20 692.00 | |
GE Other Expenses | | | 18.00 | |
GF Total Operating Expenses (II) | | | 3 510 675.00 | |
GG - OPERATING RESULT (I - II) | | | 29 691.00 | |
GL Other interest and similar income | | | 5 395.00 | |
GP Total financial income (V) | | | 5 395.00 | |
GR Interest and similar expenses | | | 4 218.00 | |
GU Total financial expenses (VI) | | | 4 218.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 176.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 30 868.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 47 723.00 | 35 556.00 | | 47 723.00 |
HA Exceptional income from management transactions | 146.00 | 39 878.00 | | 146.00 |
HB Exceptional income from capital transactions | 3 400.00 | 3 215.00 | | 3 400.00 |
HD Total exceptional income (VII) | 3 546.00 | 43 093.00 | | 3 546.00 |
HE Exceptional expenses on management operations | 13 312.00 | 2 171.00 | | 13 312.00 |
HH Total exceptional expenses (VIII) | 13 312.00 | 2 171.00 | | 13 312.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -9 766.00 | 40 922.00 | | -9 766.00 |
HK Income tax | | -2 734.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 549 307.00 | 3 697 014.00 | | 3 549 307.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 528 205.00 | 3 735 596.00 | | 3 528 205.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 102.00 | -38 582.00 | | 21 102.00 |
| |
| 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 | 125 523.00 | | 22 882.00 | 125 523.00 |
I3 DECREASES Total Financial Fixed Assets | | | 990.00 | |
I4 DECREASES Grand Total | | | 148 406.00 | |
IO DECREASES Total including other intangible assets | | | 5 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 142 416.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 000.00 | | | 5 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 119 533.00 | | 22 882.00 | 119 533.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 990.00 | | | 990.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 62 476.00 | 20 692.00 | | 62 476.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 62 476.00 | 20 692.00 | | 62 476.00 |
| |
| 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 | 609 085.00 | 609 085.00 | | 609 085.00 |
8C Staff and Related Accounts | 45 267.00 | 45 267.00 | | 45 267.00 |
8D Social Security and Other Social Organizations | 74 207.00 | 74 207.00 | | 74 207.00 |
8K Other liabilities (including liabilities related to repo transactions) | 34 556.00 | 34 556.00 | | 34 556.00 |
8L Deferred income | 222 174.00 | 222 174.00 | | 222 174.00 |
UT Other financial assets | 990.00 | 990.00 | | 990.00 |
UX Other trade receivables | 1 238 738.00 | 1 238 738.00 | | 1 238 738.00 |
UY Staff and related accounts | 665.00 | 665.00 | | 665.00 |
VB VAT | 96 622.00 | 96 622.00 | | 96 622.00 |
VC Group and associates | 40 605.00 | 40 605.00 | | 40 605.00 |
VH Loans with a maturity of more than one year at origin | 26 497.00 | 5 681.00 | 20 817.00 | 26 497.00 |
VI Group and Associates | 280 608.00 | 280 608.00 | | 280 608.00 |
VK Loans repaid during the year | 5 625.00 | | | 5 625.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 737.00 | 7 737.00 | | 7 737.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 45 048.00 | 45 048.00 | | 45 048.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 422 667.00 | 1 422 667.00 | | 1 422 667.00 |
VW VAT | 225 074.00 | 225 074.00 | | 225 074.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 525 206.00 | 1 504 389.00 | 20 817.00 | 1 525 206.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 13 504.00 | 14 614.00 | | 13 504.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 120 963.00 | 120 568.00 | | 120 963.00 |
ST Other accounts | 47 266.00 | 61 899.00 | | 47 266.00 |
XQ Rental, rental and co-ownership charges | 304 783.00 | 270 227.00 | | 304 783.00 |
YT Subcontracting | 754 752.00 | 1 182 922.00 | | 754 752.00 |
YU External personnel | 513 916.00 | 349 771.00 | | 513 916.00 |
YW Business tax | 23 438.00 | 8 667.00 | | 23 438.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 36 942.00 | 23 281.00 | | 36 942.00 |
YY Amount of VAT collected | 515 563.00 | 762 956.00 | | 515 563.00 |
YZ Total deductible VAT on goods and services | 362 240.00 | 280 590.00 | | 362 240.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 741 679.00 | 1 985 388.00 | | 1 741 679.00 |
