| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 700.00 | 1 700.00 | | 1 700.00 |
AH Goodwill | 70 000.00 | | 70 000.00 | 70 000.00 |
AR Technical installations, industrial equipment and tools | 99 644.00 | 89 977.00 | 9 667.00 | 99 644.00 |
AT Other tangible assets | 386 069.00 | 201 063.00 | 185 006.00 | 386 069.00 |
BH Other financial assets | 9 690.00 | | 9 690.00 | 9 690.00 |
BJ TOTAL (I) | 567 103.00 | 292 740.00 | 274 363.00 | 567 103.00 |
BL Raw materials, supplies | 35 141.00 | | 35 141.00 | 35 141.00 |
BV Advances and down payments on orders | 12 759.00 | | 12 759.00 | 12 759.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 66 695.00 | | 66 695.00 | 66 695.00 |
CD Marketable securities | 626.00 | | 626.00 | 626.00 |
CF Cash and cash equivalents | 38 670.00 | | 38 670.00 | 38 670.00 |
CH Prepaid expenses | 2 681.00 | | 2 681.00 | 2 681.00 |
CJ TOTAL (II) | 156 573.00 | | 156 573.00 | 156 573.00 |
CO Grand total (0 to V) | 723 676.00 | 292 740.00 | 430 936.00 | 723 676.00 |
| |
| 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 | 103 674.00 | | | 103 674.00 |
DH Retained earnings | | 78 422.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 794.00 | 25 252.00 | | 29 794.00 |
DL TOTAL (I) | 142 268.00 | 112 474.00 | | 142 268.00 |
DU Loans and Debts from Credit Institutions (3) | 128 859.00 | 160 050.00 | | 128 859.00 |
DV Miscellaneous Loans and Financial Debts (4) | 63 758.00 | 139 437.00 | | 63 758.00 |
DX Trade payables and related accounts | 70 869.00 | 77 011.00 | | 70 869.00 |
DY Tax and social security liabilities | 25 182.00 | 36 176.00 | | 25 182.00 |
EC TOTAL (IV) | 288 668.00 | 412 673.00 | | 288 668.00 |
EE Grand total (I to V) | 430 936.00 | 525 147.00 | | 430 936.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | 817 511.00 | | 817 511.00 | 817 511.00 |
FJ Net sales | 817 511.00 | | 817 511.00 | 817 511.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 273.00 | |
FQ Other income | | | 3 479.00 | |
FR Total operating income (I) | | | 821 263.00 | |
FS Purchases of goods (including customs duties) | | | | |
FU Purchases of raw materials and other supplies | | | 231 736.00 | |
FV Inventory change (raw materials and supplies) | | | -4 825.00 | |
FW Other purchases and external expenses | | | 261 629.00 | |
FX Taxes, duties, and similar payments | | | 3 166.00 | |
FY Salaries and Wages | | | 187 056.00 | |
FZ Social Security Contributions | | | 78 435.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 28 401.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 785 601.00 | |
GG - OPERATING RESULT (I - II) | | | 35 663.00 | |
GR Interest and similar expenses | | | 1 412.00 | |
GU Total financial expenses (VI) | | | 1 412.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 412.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 251.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 060.00 | 1 035.00 | | 1 060.00 |
HH Total exceptional expenses (VIII) | 1 060.00 | 1 035.00 | | 1 060.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 060.00 | -1 035.00 | | -1 060.00 |
HK Income tax | 3 397.00 | 2 516.00 | | 3 397.00 |
HL TOTAL REVENUE (I + III + V + VII) | 821 263.00 | 757 007.00 | | 821 263.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 791 469.00 | 731 755.00 | | 791 469.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 794.00 | 25 252.00 | | 29 794.00 |
| |
| 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 | 560 736.00 | | 6 367.00 | 560 736.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 690.00 | |
I4 DECREASES Grand Total | | | 567 103.00 | |
IO DECREASES Total including other intangible assets | | | 71 700.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 485 713.00 | |
KD ACQUISITIONS Total including other intangible assets | 71 700.00 | | | 71 700.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 485 046.00 | | 667.00 | 485 046.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 990.00 | | 5 700.00 | 3 990.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 264 339.00 | 28 401.00 | | 264 339.00 |
PE DEPRECIATION Total including other intangible assets | 1 700.00 | | | 1 700.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 262 639.00 | 28 401.00 | | 262 639.00 |
| |
| 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 | 70 869.00 | 70 869.00 | | 70 869.00 |
8C Staff and Related Accounts | 2 221.00 | 2 221.00 | | 2 221.00 |
8D Social Security and Other Social Organizations | 16 978.00 | 16 978.00 | | 16 978.00 |
VH Loans with a maturity of more than one year at origin | 128 859.00 | 32 742.00 | 96 117.00 | 128 859.00 |
VI Group and Associates | 63 758.00 | 63 758.00 | | 63 758.00 |
VK Loans repaid during the year | 31 191.00 | | | 31 191.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 810.00 | 1 810.00 | | 1 810.00 |
VW VAT | 4 173.00 | 4 173.00 | | 4 173.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 288 668.00 | 192 551.00 | 96 117.00 | 288 668.00 |
