| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 21 161.00 | 21 161.00 | | 21 161.00 |
AT Other tangible assets | 186 973.00 | 116 643.00 | 70 330.00 | 186 973.00 |
BD Other fixed assets | 22 716.00 | | 22 716.00 | 22 716.00 |
BH Other financial assets | 113.00 | | 113.00 | 113.00 |
BJ TOTAL (I) | 230 964.00 | 137 805.00 | 93 159.00 | 230 964.00 |
BT Goods | 20 521.00 | | 20 521.00 | 20 521.00 |
BX Customers and related accounts | 65 580.00 | | 65 580.00 | 65 580.00 |
BZ Other receivables | 2 981.00 | | 2 981.00 | 2 981.00 |
CD Marketable securities | 17 938.00 | | 17 938.00 | 17 938.00 |
CF Cash and cash equivalents | 319 518.00 | | 319 518.00 | 319 518.00 |
CH Prepaid expenses | 4 850.00 | | 4 850.00 | 4 850.00 |
CJ TOTAL (II) | 431 387.00 | | 431 387.00 | 431 387.00 |
CO Grand total (0 to V) | 662 351.00 | 137 805.00 | 524 547.00 | 662 351.00 |
CP Shares due in less than one year | 113.00 | | | 113.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DF Regulated reserves (1) | 2 029.00 | 2 029.00 | | 2 029.00 |
DG Other reserves | 168 937.00 | 158 470.00 | | 168 937.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 198.00 | 10 467.00 | | 32 198.00 |
DL TOTAL (I) | 258 165.00 | 225 966.00 | | 258 165.00 |
DU Loans and Debts from Credit Institutions (3) | 73 501.00 | 91 016.00 | | 73 501.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 067.00 | 26 567.00 | | 27 067.00 |
DX Trade payables and related accounts | 134 983.00 | 117 580.00 | | 134 983.00 |
DY Tax and social security liabilities | 17 959.00 | 14 538.00 | | 17 959.00 |
EA Other liabilities | 12 873.00 | 16 156.00 | | 12 873.00 |
EC TOTAL (IV) | 266 382.00 | 265 858.00 | | 266 382.00 |
EE Grand total (I to V) | 522 423.00 | 491 824.00 | | 522 423.00 |
EG Accrued income and payables due within one year | 264 258.00 | 192 472.00 | | 264 258.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 944 823.00 | | 1 944 823.00 | 1 944 823.00 |
FG Production sold - services | 33 165.00 | | 33 165.00 | 33 165.00 |
FJ Net sales | 1 977 988.00 | | 1 977 988.00 | 1 977 988.00 |
FQ Other income | | | 22.00 | |
FR Total operating income (I) | | | 1 978 010.00 | |
FS Purchases of goods (including customs duties) | | | 1 757 908.00 | |
FT Inventory change (goods) | | | -9 989.00 | |
FW Other purchases and external expenses | | | 45 462.00 | |
FX Taxes, duties, and similar payments | | | 8 250.00 | |
FY Salaries and Wages | | | 75 530.00 | |
FZ Social Security Contributions | | | 48 904.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 17 720.00 | |
GE Other Expenses | | | 13.00 | |
GF Total Operating Expenses (II) | | | 1 943 798.00 | |
GG - OPERATING RESULT (I - II) | | | 34 212.00 | |
GL Other interest and similar income | | | 2 451.00 | |
GM Reversals of provisions and transfers of expenses | | | 2 082.00 | |
GP Total financial income (V) | | | 4 533.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 829.00 | |
GU Total financial expenses (VI) | | | 829.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 704.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 37 916.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 30 449.00 | 34 042.00 | | 30 449.00 |
HA Exceptional income from management transactions | | 2 921.00 | | |
HD Total exceptional income (VII) | | 2 921.00 | | |
HE Exceptional expenses on management operations | | 1 361.00 | | |
HH Total exceptional expenses (VIII) | | 1 361.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 559.00 | | |
HK Income tax | 5 718.00 | 2 288.00 | | 5 718.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 982 543.00 | 1 955 989.00 | | 1 982 543.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 950 345.00 | 1 945 522.00 | | 1 950 345.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 198.00 | 10 467.00 | | 32 198.00 |
