| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 602.00 | 602.00 | | 602.00 |
AR Technical installations, industrial equipment and tools | 1 501.00 | 1 501.00 | | 1 501.00 |
AT Other tangible assets | 29 151.00 | 29 151.00 | | 29 151.00 |
BH Other financial assets | 1 130.00 | | 1 130.00 | 1 130.00 |
BJ TOTAL (I) | 32 384.00 | 31 254.00 | 1 130.00 | 32 384.00 |
BL Raw materials, supplies | 53 396.00 | | 53 396.00 | 53 396.00 |
BX Customers and related accounts | 145 948.00 | 15 445.00 | 130 502.00 | 145 948.00 |
BZ Other receivables | 25 961.00 | | 25 961.00 | 25 961.00 |
CF Cash and cash equivalents | 248 656.00 | | 248 656.00 | 248 656.00 |
CH Prepaid expenses | 4 502.00 | | 4 502.00 | 4 502.00 |
CJ TOTAL (II) | 478 463.00 | 15 445.00 | 463 018.00 | 478 463.00 |
CO Grand total (0 to V) | 510 848.00 | 46 700.00 | 464 148.00 | 510 848.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 22 867.00 | 22 867.00 | | 22 867.00 |
DD Legal reserve (1) | 2 287.00 | 2 287.00 | | 2 287.00 |
DG Other reserves | 135 867.00 | 136 065.00 | | 135 867.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 71 708.00 | 61 802.00 | | 71 708.00 |
DL TOTAL (I) | 232 728.00 | 223 021.00 | | 232 728.00 |
DU Loans and Debts from Credit Institutions (3) | 97.00 | 98.00 | | 97.00 |
DX Trade payables and related accounts | 117 210.00 | 84 961.00 | | 117 210.00 |
DY Tax and social security liabilities | 93 580.00 | 85 874.00 | | 93 580.00 |
EA Other liabilities | 5 508.00 | 9 764.00 | | 5 508.00 |
EB Prepaid income (2) | 15 025.00 | 15 833.00 | | 15 025.00 |
EC TOTAL (IV) | 231 420.00 | 196 529.00 | | 231 420.00 |
EE Grand total (I to V) | 464 148.00 | 419 550.00 | | 464 148.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 679 809.00 | |
FJ Net sales | | | 679 809.00 | |
FO Operating subsidies | | | | |
FQ Other income | | | 15 482.00 | |
FR Total operating income (I) | | | 695 291.00 | |
FU Purchases of raw materials and other supplies | | | 245 466.00 | |
FV Inventory change (raw materials and supplies) | | | 3 360.00 | |
FW Other purchases and external expenses | | | 126 754.00 | |
FX Taxes, duties, and similar payments | | | 5 454.00 | |
FY Salaries and Wages | | | 163 882.00 | |
FZ Social Security Contributions | | | 46 595.00 | |
GB Operating Expenses - Provisions | | | 1 914.00 | |
GE Other Expenses | | | 14 782.00 | |
GF Total Operating Expenses (II) | | | 608 208.00 | |
GG - OPERATING RESULT (I - II) | | | 87 084.00 | |
GP Total financial income (V) | | | 1 614.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 614.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 88 698.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 1 153.00 | 417.00 | | 1 153.00 |
HH Total exceptional expenses (VIII) | | 38.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 153.00 | 378.00 | | 1 153.00 |
HK Income tax | 18 143.00 | 15 440.00 | | 18 143.00 |
HL TOTAL REVENUE (I + III + V + VII) | 698 058.00 | 735 374.00 | | 698 058.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 626 350.00 | 673 572.00 | | 626 350.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 71 708.00 | 61 802.00 | | 71 708.00 |
| |
| 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 | 32 498.00 | | | 32 498.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 130.00 | |
I4 DECREASES Grand Total | | 113.00 | 32 384.00 | |
IO DECREASES Total including other intangible assets | | | 602.00 | |
IY DECREASES Total Tangible Fixed Assets | | 113.00 | 30 652.00 | |
KD ACQUISITIONS Total including other intangible assets | 602.00 | | | 602.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 30 765.00 | | | 30 765.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 130.00 | | | 1 130.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 29 996.00 | 1 371.00 | 113.00 | 29 996.00 |
PE DEPRECIATION Total including other intangible assets | 602.00 | | | 602.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 29 394.00 | 1 371.00 | 113.00 | 29 394.00 |
| |
| 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 | 117 210.00 | 117 210.00 | | 117 210.00 |
8D Social Security and Other Social Organizations | 69 028.00 | 69 028.00 | | 69 028.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 508.00 | 5 508.00 | | 5 508.00 |
8L Deferred income | 15 025.00 | 15 025.00 | | 15 025.00 |
UT Other financial assets | 1 130.00 | | 1 130.00 | 1 130.00 |
UX Other trade receivables | 145 948.00 | 145 948.00 | | 145 948.00 |
VG Loans with a maturity of up to one year at origin | 97.00 | 97.00 | | 97.00 |
VI Group and Associates | 24 552.00 | 24 552.00 | | 24 552.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 25 961.00 | 25 961.00 | | 25 961.00 |
VS Prepaid expenses | 4 502.00 | 4 502.00 | | 4 502.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 177 541.00 | 176 411.00 | 1 130.00 | 177 541.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 231 420.00 | 231 420.00 | | 231 420.00 |
