| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 107.00 | 6 107.00 | | 6 107.00 |
AR Technical installations, industrial equipment and tools | 112 587.00 | 72 472.00 | 40 115.00 | 112 587.00 |
AT Other tangible assets | 129 874.00 | 100 256.00 | 29 617.00 | 129 874.00 |
BD Other fixed assets | 25 000.00 | | 25 000.00 | 25 000.00 |
BH Other financial assets | 2 592.00 | | 2 592.00 | 2 592.00 |
BJ TOTAL (I) | 276 311.00 | 178 835.00 | 97 476.00 | 276 311.00 |
BL Raw materials, supplies | 483.00 | | 483.00 | 483.00 |
BX Customers and related accounts | 316 680.00 | 17 412.00 | 299 269.00 | 316 680.00 |
BZ Other receivables | 169 367.00 | | 169 367.00 | 169 367.00 |
CF Cash and cash equivalents | 593 040.00 | | 593 040.00 | 593 040.00 |
CH Prepaid expenses | 178.00 | | 178.00 | 178.00 |
CJ TOTAL (II) | 1 079 749.00 | 17 412.00 | 1 062 337.00 | 1 079 749.00 |
CO Grand total (0 to V) | 1 356 060.00 | 196 247.00 | 1 159 813.00 | 1 356 060.00 |
CR Shares due in more than one year | 120 882.00 | | | 120 882.00 |
CU Other investments | 152.00 | | 152.00 | 152.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 200.00 | 50 200.00 | | 50 200.00 |
DD Legal reserve (1) | 5 020.00 | 5 020.00 | | 5 020.00 |
DG Other reserves | 600 518.00 | 575 792.00 | | 600 518.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 124 992.00 | 124 726.00 | | 124 992.00 |
DL TOTAL (I) | 780 730.00 | 755 738.00 | | 780 730.00 |
DP Provisions for Risks | 21 900.00 | | | 21 900.00 |
DR TOTAL (IV) | 21 900.00 | | | 21 900.00 |
DU Loans and Debts from Credit Institutions (3) | 11 050.00 | 17 132.00 | | 11 050.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 500.00 | | | 24 500.00 |
DW Advances and down payments received on current orders | 180.00 | 180.00 | | 180.00 |
DX Trade payables and related accounts | 43 400.00 | 110 106.00 | | 43 400.00 |
DY Tax and social security liabilities | 272 879.00 | 285 489.00 | | 272 879.00 |
EA Other liabilities | 5 174.00 | 1 079.00 | | 5 174.00 |
EC TOTAL (IV) | 357 183.00 | 413 986.00 | | 357 183.00 |
EE Grand total (I to V) | 1 159 813.00 | 1 169 724.00 | | 1 159 813.00 |
EG Accrued income and payables due within one year | 352 387.00 | 403 077.00 | | 352 387.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 321.00 | 340.00 | | 321.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 72 463.00 | |
FD Production sold - goods | | | 1 615 195.00 | |
FJ Net sales | | | 1 687 658.00 | |
FO Operating subsidies | | | 13 126.00 | |
FQ Other income | | | 92 492.00 | |
FR Total operating income (I) | | | 1 793 275.00 | |
FS Purchases of goods (including customs duties) | | | 5 964.00 | |
FU Purchases of raw materials and other supplies | | | 79 209.00 | |
FV Inventory change (raw materials and supplies) | | | -91.00 | |
FW Other purchases and external expenses | | | 429 011.00 | |
FX Taxes, duties, and similar payments | | | 19 297.00 | |
FY Salaries and Wages | | | 922 715.00 | |
FZ Social Security Contributions | | | 136 155.00 | |
GB Operating Expenses - Provisions | | | 37 243.00 | |
GE Other Expenses | | | 18.00 | |
GF Total Operating Expenses (II) | | | 1 629 522.00 | |
GG - OPERATING RESULT (I - II) | | | 163 753.00 | |
GP Total financial income (V) | | | 2 563.00 | |
GU Total financial expenses (VI) | | | 112.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 451.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 166 204.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 41 212.00 | 22 433.00 | | 41 212.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 795 838.00 | 1 650 298.00 | | 1 795 838.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 670 846.00 | 1 525 572.00 | | 1 670 846.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 124 992.00 | 124 726.00 | | 124 992.00 |
| |
| 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 | 266 320.00 | | 9 991.00 | 266 320.00 |
I3 DECREASES Total Financial Fixed Assets | | | 27 744.00 | |
I4 DECREASES Grand Total | | | 276 311.00 | |
IO DECREASES Total including other intangible assets | | | 6 107.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 242 460.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 107.00 | | | 6 107.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 232 469.00 | | 9 991.00 | 232 469.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 27 744.00 | | | 27 744.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 163 493.00 | 15 343.00 | | 163 493.00 |
PE DEPRECIATION Total including other intangible assets | 6 107.00 | | | 6 107.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 157 386.00 | 15 343.00 | | 157 386.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 21 765.00 | | 4 353.00 | 21 765.00 |
7B Total provisions for depreciation | 21 765.00 | | 4 353.00 | 21 765.00 |
7C Grand total | 21 765.00 | | 4 353.00 | 21 765.00 |
UE of which provisions and reversals: - Operating | | | 4 353.00 | |
