| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 15 708.00 | 15 708.00 | | 15 708.00 |
AN Land | 39 510.00 | | 39 510.00 | 39 510.00 |
AP Buildings | 565 996.00 | 559 201.00 | 6 795.00 | 565 996.00 |
AR Technical installations, industrial equipment and tools | 9 895.00 | 9 895.00 | | 9 895.00 |
AT Other tangible assets | 52 146.00 | 51 526.00 | 619.00 | 52 146.00 |
BH Other financial assets | 420.00 | | 420.00 | 420.00 |
BJ TOTAL (I) | 683 675.00 | 636 330.00 | 47 345.00 | 683 675.00 |
BT Goods | 465 792.00 | 5 877.00 | 459 915.00 | 465 792.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 722 872.00 | 18 839.00 | 704 032.00 | 722 872.00 |
BZ Other receivables | 1 104.00 | | 1 104.00 | 1 104.00 |
CF Cash and cash equivalents | 4 120 617.00 | | 4 120 617.00 | 4 120 617.00 |
CH Prepaid expenses | 7 010.00 | | 7 010.00 | 7 010.00 |
CJ TOTAL (II) | 5 317 395.00 | 24 716.00 | 5 292 679.00 | 5 317 395.00 |
CO Grand total (0 to V) | 6 001 070.00 | 661 047.00 | 5 340 024.00 | 6 001 070.00 |
CP Shares due in less than one year | 420.00 | | | 420.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 4 517 750.00 | 4 235 804.00 | | 4 517 750.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 306 971.00 | 281 947.00 | | 306 971.00 |
DL TOTAL (I) | 4 833 521.00 | 4 526 550.00 | | 4 833 521.00 |
DX Trade payables and related accounts | 322 378.00 | 330 848.00 | | 322 378.00 |
DY Tax and social security liabilities | 184 125.00 | 158 204.00 | | 184 125.00 |
EA Other liabilities | | 1 754.00 | | |
EC TOTAL (IV) | 506 502.00 | 490 805.00 | | 506 502.00 |
EE Grand total (I to V) | 5 340 024.00 | 5 017 356.00 | | 5 340 024.00 |
EG Accrued income and payables due within one year | 506 502.00 | 490 805.00 | | 506 502.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 3 590 496.00 | 165 083.00 | 3 755 579.00 | 3 590 496.00 |
FG Production sold - services | 206 067.00 | 10 682.00 | 216 749.00 | 206 067.00 |
FJ Net sales | 3 796 563.00 | 175 765.00 | 3 972 328.00 | 3 796 563.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 22 789.00 | |
FQ Other income | | | 153.00 | |
FR Total operating income (I) | | | 3 995 270.00 | |
FS Purchases of goods (including customs duties) | | | 2 201 734.00 | |
FT Inventory change (goods) | | | 77 079.00 | |
FU Purchases of raw materials and other supplies | | | 2 077.00 | |
FW Other purchases and external expenses | | | 412 602.00 | |
FX Taxes, duties, and similar payments | | | 39 314.00 | |
FY Salaries and Wages | | | 572 937.00 | |
FZ Social Security Contributions | | | 236 865.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 425.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 21 313.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 3 566 346.00 | |
GG - OPERATING RESULT (I - II) | | | 428 924.00 | |
GL Other interest and similar income | | | 406.00 | |
GP Total financial income (V) | | | 406.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 406.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 429 330.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 143.00 | | |
HD Total exceptional income (VII) | | 143.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 143.00 | | |
HK Income tax | 122 359.00 | 106 862.00 | | 122 359.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 995 676.00 | 3 856 657.00 | | 3 995 676.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 688 705.00 | 3 574 710.00 | | 3 688 705.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 306 971.00 | 281 947.00 | | 306 971.00 |
| |
| 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 | 683 675.00 | | | 683 675.00 |
I3 DECREASES Total Financial Fixed Assets | | | 420.00 | |
I4 DECREASES Grand Total | | | 683 675.00 | |
IO DECREASES Total including other intangible assets | | | 15 708.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 667 547.00 | |
KD ACQUISITIONS Total including other intangible assets | 15 708.00 | | | 15 708.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 667 547.00 | | | 667 547.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 420.00 | | | 420.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 633 905.00 | 2 425.00 | | 633 905.00 |
PE DEPRECIATION Total including other intangible assets | 15 708.00 | | | 15 708.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 618 197.00 | 2 425.00 | | 618 197.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 8 018.00 | 5 877.00 | 8 018.00 | 8 018.00 |
6T Receivables | 3 404.00 | 15 436.00 | | 3 404.00 |
7B Total provisions for depreciation | 11 422.00 | 21 313.00 | 8 018.00 | 11 422.00 |
7C Grand total | 11 422.00 | 21 313.00 | 8 018.00 | 11 422.00 |
UE of which provisions and reversals: - Operating | | 21 313.00 | 8 018.00 | |
| |
| 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 | 322 378.00 | 322 378.00 | | 322 378.00 |
8C Staff and Related Accounts | 53 996.00 | 53 996.00 | | 53 996.00 |
8D Social Security and Other Social Organizations | 58 726.00 | 58 726.00 | | 58 726.00 |
8E Income Taxes | 15 494.00 | 15 494.00 | | 15 494.00 |
UT Other financial assets | 420.00 | | 420.00 | 420.00 |
UX Other trade receivables | 700 278.00 | 700 278.00 | | 700 278.00 |
VA Doubtful or disputed receivables | 22 594.00 | 22 594.00 | | 22 594.00 |
VB VAT | 98.00 | 98.00 | | 98.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 709.00 | 5 709.00 | | 5 709.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 006.00 | 1 006.00 | | 1 006.00 |
VS Prepaid expenses | 7 010.00 | 7 010.00 | | 7 010.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 731 406.00 | 730 986.00 | 420.00 | 731 406.00 |
VW VAT | 50 200.00 | 50 200.00 | | 50 200.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 506 502.00 | 506 502.00 | | 506 502.00 |
