| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 480.00 | 3 333.00 | 2 146.00 | 5 480.00 |
AH Goodwill | 23 890.00 | | 23 890.00 | 23 890.00 |
BH Other financial assets | 6 070.00 | | 6 070.00 | 6 070.00 |
BJ TOTAL (I) | 35 440.00 | 3 333.00 | 32 106.00 | 35 440.00 |
BV Advances and down payments on orders | 360.00 | | 360.00 | 360.00 |
BX Customers and related accounts | 241 101.00 | 33 830.00 | 207 271.00 | 241 101.00 |
BZ Other receivables | 81 908.00 | | 81 908.00 | 81 908.00 |
CF Cash and cash equivalents | 727 646.00 | | 727 646.00 | 727 646.00 |
CH Prepaid expenses | 7 767.00 | | 7 767.00 | 7 767.00 |
CJ TOTAL (II) | 1 058 783.00 | 33 830.00 | 1 024 953.00 | 1 058 783.00 |
CO Grand total (0 to V) | 1 094 223.00 | 37 163.00 | 1 057 060.00 | 1 094 223.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 563 617.00 | 506 048.00 | | 563 617.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 52 649.00 | 57 568.00 | | 52 649.00 |
DL TOTAL (I) | 649 266.00 | 596 617.00 | | 649 266.00 |
DX Trade payables and related accounts | 191 319.00 | 159 428.00 | | 191 319.00 |
DY Tax and social security liabilities | 164 429.00 | 161 050.00 | | 164 429.00 |
EA Other liabilities | 33 913.00 | 981.00 | | 33 913.00 |
EB Prepaid income (2) | 18 130.00 | 39 336.00 | | 18 130.00 |
EC TOTAL (IV) | 407 793.00 | 360 796.00 | | 407 793.00 |
EE Grand total (I to V) | 1 057 060.00 | 957 413.00 | | 1 057 060.00 |
EG Accrued income and payables due within one year | 407 793.00 | 360 796.00 | | 407 793.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 149 603.00 | | 1 149 603.00 | 1 149 603.00 |
FJ Net sales | 1 149 603.00 | | 1 149 603.00 | 1 149 603.00 |
FO Operating subsidies | | | 500.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 25 153.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 1 175 258.00 | |
FW Other purchases and external expenses | | | 660 057.00 | |
FX Taxes, duties, and similar payments | | | 4 535.00 | |
FY Salaries and Wages | | | 300 729.00 | |
FZ Social Security Contributions | | | 113 566.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 740.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 22 730.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 1 104 362.00 | |
GG - OPERATING RESULT (I - II) | | | 70 895.00 | |
GL Other interest and similar income | | | 603.00 | |
GP Total financial income (V) | | | 603.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 603.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 71 498.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 6 312.00 | -30.00 | | 6 312.00 |
HA Exceptional income from management transactions | 2 555.00 | | | 2 555.00 |
HD Total exceptional income (VII) | 2 555.00 | | | 2 555.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 555.00 | | | 2 555.00 |
HJ Employee participation in company results | 7 504.00 | 3 274.00 | | 7 504.00 |
HK Income tax | 13 901.00 | 8 430.00 | | 13 901.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 178 417.00 | 1 373 508.00 | | 1 178 417.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 125 768.00 | 1 315 940.00 | | 1 125 768.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 52 649.00 | 57 568.00 | | 52 649.00 |
| |
| 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 | 35 440.00 | | | 35 440.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 070.00 | |
I4 DECREASES Grand Total | | | 35 440.00 | |
IO DECREASES Total including other intangible assets | | | 29 370.00 | |
KD ACQUISITIONS Total including other intangible assets | 29 370.00 | | | 29 370.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 070.00 | | | 6 070.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 594.00 | 2 740.00 | | 594.00 |
PE DEPRECIATION Total including other intangible assets | 594.00 | 2 740.00 | | 594.00 |
| |
| 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 | 191 320.00 | 191 320.00 | | 191 320.00 |
8K Other liabilities (including liabilities related to repo transactions) | 33 914.00 | 33 914.00 | | 33 914.00 |
8L Deferred income | 18 130.00 | 18 130.00 | | 18 130.00 |
UT Other financial assets | 6 070.00 | | 6 070.00 | 6 070.00 |
UX Other trade receivables | 241 101.00 | 241 101.00 | | 241 101.00 |
VP Miscellaneous | 81 909.00 | 81 909.00 | | 81 909.00 |
VQ Other Taxes, Duties, and Similar Debts | 164 430.00 | 164 430.00 | | 164 430.00 |
VS Prepaid expenses | 7 767.00 | 7 767.00 | | 7 767.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 336 847.00 | 330 777.00 | 6 070.00 | 336 847.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 407 793.00 | 407 793.00 | | 407 793.00 |
