| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 789.00 | 3 789.00 | | 3 789.00 |
AR Technical installations, industrial equipment and tools | 36 492.00 | 36 492.00 | | 36 492.00 |
AT Other tangible assets | 172 222.00 | 172 222.00 | | 172 222.00 |
BJ TOTAL (I) | 212 503.00 | 212 503.00 | | 212 503.00 |
BN Goods in progress | 39 120.00 | | 39 120.00 | 39 120.00 |
BT Goods | 108 783.00 | | 108 783.00 | 108 783.00 |
BX Customers and related accounts | 6 627.00 | | 6 627.00 | 6 627.00 |
BZ Other receivables | 7.00 | | 7.00 | 7.00 |
CD Marketable securities | 37 809.00 | | 37 809.00 | 37 809.00 |
CF Cash and cash equivalents | 442 576.00 | | 442 576.00 | 442 576.00 |
CJ TOTAL (II) | 634 922.00 | | 634 922.00 | 634 922.00 |
CO Grand total (0 to V) | 847 425.00 | 212 503.00 | 634 922.00 | 847 425.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 140 000.00 | 126 000.00 | | 140 000.00 |
DH Retained earnings | 3 503.00 | 2 105.00 | | 3 503.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 902.00 | 33 397.00 | | 37 902.00 |
DL TOTAL (I) | 192 405.00 | 172 503.00 | | 192 405.00 |
DT Other Bond Issues | | 1.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 217 793.00 | 197 500.00 | | 217 793.00 |
DX Trade payables and related accounts | 177 408.00 | 69 070.00 | | 177 408.00 |
DY Tax and social security liabilities | 47 315.00 | 47 215.00 | | 47 315.00 |
EA Other liabilities | | 59 000.00 | | |
EC TOTAL (IV) | 442 516.00 | 372 785.00 | | 442 516.00 |
EE Grand total (I to V) | 634 922.00 | 545 288.00 | | 634 922.00 |
EG Accrued income and payables due within one year | 442 516.00 | 372 785.00 | | 442 516.00 |
EI Including equity loans | 217 793.00 | | | 217 793.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 489 580.00 | |
FD Production sold - goods | | | 807 613.00 | |
FJ Net sales | | | 1 297 193.00 | |
FM Inventory production | | | -17 650.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 140.00 | |
FR Total operating income (I) | | | 1 280 683.00 | |
FS Purchases of goods (including customs duties) | | | 307 815.00 | |
FT Inventory change (goods) | | | 26 975.00 | |
FU Purchases of raw materials and other supplies | | | 649 005.00 | |
FW Other purchases and external expenses | | | 115 888.00 | |
FX Taxes, duties, and similar payments | | | 13 458.00 | |
FY Salaries and Wages | | | 122 239.00 | |
FZ Social Security Contributions | | | 4 771.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 70.00 | |
GF Total Operating Expenses (II) | | | 1 240 220.00 | |
GG - OPERATING RESULT (I - II) | | | 40 463.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 423.00 | |
GL Other interest and similar income | | | 4 040.00 | |
GP Total financial income (V) | | | 4 463.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 463.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 44 927.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 833.00 | 958.00 | | 833.00 |
HB Exceptional income from capital transactions | | 833.00 | | |
HD Total exceptional income (VII) | 833.00 | 1 791.00 | | 833.00 |
HE Exceptional expenses on management operations | | 1.00 | | |
HG Exceptional depreciation and provisions | | 1.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 833.00 | 1 791.00 | | 833.00 |
HK Income tax | 7 857.00 | 4 995.00 | | 7 857.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 285 979.00 | 1 191 773.00 | | 1 285 979.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 248 077.00 | 1 158 375.00 | | 1 248 077.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 37 902.00 | 33 397.00 | | 37 902.00 |
| |
| 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 | 212 503.00 | | | 212 503.00 |
I4 DECREASES Grand Total | | | 212 503.00 | |
IO DECREASES Total including other intangible assets | | | 3 789.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 208 714.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 789.00 | | | 3 789.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 208 714.00 | | | 208 714.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 212 503.00 | | | 212 503.00 |
PE DEPRECIATION Total including other intangible assets | 3 789.00 | | | 3 789.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 208 714.00 | | | 208 714.00 |
| |
| 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 | 177 408.00 | 177 408.00 | | 177 408.00 |
8C Staff and Related Accounts | 13 719.00 | 13 719.00 | | 13 719.00 |
8D Social Security and Other Social Organizations | 9 482.00 | 9 482.00 | | 9 482.00 |
8E Income Taxes | 2 861.00 | 2 861.00 | | 2 861.00 |
UX Other trade receivables | 6 627.00 | 6 627.00 | 1.00 | 6 627.00 |
VB VAT | 7.00 | 7.00 | | 7.00 |
VI Group and Associates | 217 793.00 | 217 793.00 | | 217 793.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 065.00 | 5 065.00 | | 5 065.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 634.00 | 6 634.00 | | 6 634.00 |
VW VAT | 16 189.00 | 16 189.00 | | 16 189.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 442 516.00 | 442 516.00 | | 442 516.00 |
