| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 10 671.00 | | 10 671.00 | 10 671.00 |
AR Technical installations, industrial equipment and tools | 8 222.00 | 8 054.00 | 168.00 | 8 222.00 |
AT Other tangible assets | 3 971.00 | 3 035.00 | 935.00 | 3 971.00 |
BH Other financial assets | 2 400.00 | | 2 400.00 | 2 400.00 |
BJ TOTAL (I) | 25 425.00 | 11 089.00 | 14 336.00 | 25 425.00 |
BL Raw materials, supplies | 4 981.00 | | 4 981.00 | 4 981.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 345 425.00 | | 345 425.00 | 345 425.00 |
BZ Other receivables | 26 566.00 | | 26 566.00 | 26 566.00 |
CF Cash and cash equivalents | 182 862.00 | | 182 862.00 | 182 862.00 |
CH Prepaid expenses | 3 169.00 | | 3 169.00 | 3 169.00 |
CJ TOTAL (II) | 563 002.00 | | 563 002.00 | 563 002.00 |
CO Grand total (0 to V) | 588 427.00 | 11 089.00 | 577 338.00 | 588 427.00 |
CR Shares due in more than one year | 3 600.00 | | | 3 600.00 |
CU Other investments | 161.00 | | 161.00 | 161.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 120 000.00 | 120 000.00 | | 120 000.00 |
DD Legal reserve (1) | 12 000.00 | 12 000.00 | | 12 000.00 |
DG Other reserves | 37 266.00 | 14 717.00 | | 37 266.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 853.00 | 34 549.00 | | 43 853.00 |
DL TOTAL (I) | 213 120.00 | 181 266.00 | | 213 120.00 |
DU Loans and Debts from Credit Institutions (3) | 15.00 | | | 15.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 706.00 | 4 573.00 | | 10 706.00 |
DW Advances and down payments received on current orders | 536.00 | 1 386.00 | | 536.00 |
DX Trade payables and related accounts | 215 098.00 | 245 017.00 | | 215 098.00 |
DY Tax and social security liabilities | 132 408.00 | 121 575.00 | | 132 408.00 |
EA Other liabilities | 5 456.00 | 4 719.00 | | 5 456.00 |
EC TOTAL (IV) | 364 218.00 | 377 269.00 | | 364 218.00 |
EE Grand total (I to V) | 577 338.00 | 558 535.00 | | 577 338.00 |
EG Accrued income and payables due within one year | 363 682.00 | 375 883.00 | | 363 682.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 15.00 | | | 15.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | 1 121 051.00 | | 1 121 051.00 | 1 121 051.00 |
FJ Net sales | 1 121 051.00 | | 1 121 051.00 | 1 121 051.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 841.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 126 893.00 | |
FU Purchases of raw materials and other supplies | | | 280 746.00 | |
FV Inventory change (raw materials and supplies) | | | -4 981.00 | |
FW Other purchases and external expenses | | | 518 911.00 | |
FX Taxes, duties, and similar payments | | | 4 970.00 | |
FY Salaries and Wages | | | 231 304.00 | |
FZ Social Security Contributions | | | 57 375.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 392.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 1 088 720.00 | |
GG - OPERATING RESULT (I - II) | | | 38 174.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2.00 | |
GL Other interest and similar income | | | 102.00 | |
GP Total financial income (V) | | | 104.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 104.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 278.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 5 836.00 | 1 882.00 | | 5 836.00 |
HD Total exceptional income (VII) | 5 836.00 | 1 882.00 | | 5 836.00 |
HE Exceptional expenses on management operations | 860.00 | 453.00 | | 860.00 |
HH Total exceptional expenses (VIII) | 860.00 | 453.00 | | 860.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 976.00 | 1 430.00 | | 4 976.00 |
HK Income tax | -600.00 | -600.00 | | -600.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 132 833.00 | 1 754 536.00 | | 1 132 833.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 088 980.00 | 1 719 987.00 | | 1 088 980.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 853.00 | 34 549.00 | | 43 853.00 |
HP References: Equipment leasing | 10 998.00 | 5 975.00 | | 10 998.00 |
| |
| 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 | 24 813.00 | | 612.00 | 24 813.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 561.00 | |
I4 DECREASES Grand Total | | | 25 425.00 | |
IO DECREASES Total including other intangible assets | | | 10 671.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 193.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 671.00 | | | 10 671.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 581.00 | | 612.00 | 11 581.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 561.00 | | | 2 561.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 697.00 | 392.00 | | 10 697.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 697.00 | 392.00 | | 10 697.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 10 706.00 | 10 706.00 | | 10 706.00 |
8B Suppliers and Related Accounts | 215 098.00 | 215 098.00 | | 215 098.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 456.00 | 5 456.00 | | 5 456.00 |
UT Other financial assets | 2 400.00 | | 2 400.00 | 2 400.00 |
UX Other trade receivables | 345 425.00 | 345 425.00 | | 345 425.00 |
VG Loans with a maturity of up to one year at origin | 15.00 | 15.00 | | 15.00 |
VP Miscellaneous | 26 566.00 | 22 966.00 | 3 600.00 | 26 566.00 |
VQ Other Taxes, Duties, and Similar Debts | 132 408.00 | 132 408.00 | | 132 408.00 |
VS Prepaid expenses | 3 169.00 | 3 169.00 | | 3 169.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 377 559.00 | 371 559.00 | 6 000.00 | 377 559.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 363 682.00 | 363 682.00 | | 363 682.00 |
