| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 29 661.00 | 3 366.00 | 26 293.00 | 29 661.00 |
AP Buildings | 13 487.00 | 13 487.00 | | 13 487.00 |
AT Other tangible assets | 32 314.00 | 32 314.00 | | 32 314.00 |
BH Other financial assets | 14 050.00 | | 14 050.00 | 14 050.00 |
BJ TOTAL (I) | 89 512.00 | 49 169.00 | 40 343.00 | 89 512.00 |
BT Goods | 345 662.00 | 9 303.00 | 336 359.00 | 345 662.00 |
BX Customers and related accounts | 2 601.00 | 1 011.00 | 1 590.00 | 2 601.00 |
BZ Other receivables | 200 692.00 | | 200 692.00 | 200 692.00 |
CD Marketable securities | 1 703 870.00 | | 1 703 870.00 | 1 703 870.00 |
CF Cash and cash equivalents | 756 303.00 | | 756 303.00 | 756 303.00 |
CH Prepaid expenses | 2 067.00 | | 2 067.00 | 2 067.00 |
CJ TOTAL (II) | 3 011 194.00 | 10 314.00 | 3 000 881.00 | 3 011 194.00 |
CO Grand total (0 to V) | 3 100 706.00 | 59 483.00 | 3 041 224.00 | 3 100 706.00 |
CR Shares due in more than one year | 1 037.00 | | | 1 037.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | | | 3 000.00 |
DG Other reserves | 1 958 370.00 | | | 1 958 370.00 |
DH Retained earnings | 6 120.00 | | | 6 120.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 463 233.00 | | | 463 233.00 |
DL TOTAL (I) | 2 460 722.00 | | | 2 460 722.00 |
DU Loans and Debts from Credit Institutions (3) | 1 769.00 | | | 1 769.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7.00 | | | 7.00 |
DW Advances and down payments received on current orders | 118 875.00 | | | 118 875.00 |
DX Trade payables and related accounts | 414 480.00 | | | 414 480.00 |
DY Tax and social security liabilities | 24 631.00 | | | 24 631.00 |
EA Other liabilities | 16 080.00 | | | 16 080.00 |
EB Prepaid income (2) | 4 660.00 | | | 4 660.00 |
EC TOTAL (IV) | 580 501.00 | | | 580 501.00 |
EE Grand total (I to V) | 3 041 224.00 | | | 3 041 224.00 |
EG Accrued income and payables due within one year | 461 627.00 | | | 461 627.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 769.00 | | | 1 769.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 5 019 918.00 | 41 824.00 | 5 061 742.00 | 5 019 918.00 |
FG Production sold - services | 196 479.00 | | 196 479.00 | 196 479.00 |
FJ Net sales | 5 216 397.00 | 41 824.00 | 5 258 221.00 | 5 216 397.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 102.00 | |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 5 262 334.00 | |
FS Purchases of goods (including customs duties) | | | 1 474 226.00 | |
FT Inventory change (goods) | | | 315.00 | |
FW Other purchases and external expenses | | | 2 837 120.00 | |
FX Taxes, duties, and similar payments | | | 229 945.00 | |
FY Salaries and Wages | | | 25 242.00 | |
FZ Social Security Contributions | | | 49 928.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 9 726.00 | |
GE Other Expenses | | | 141.00 | |
GF Total Operating Expenses (II) | | | 4 626 644.00 | |
GG - OPERATING RESULT (I - II) | | | 635 690.00 | |
GL Other interest and similar income | | | 7 616.00 | |
GP Total financial income (V) | | | 7 616.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 616.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 643 307.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3 293.00 | | | 3 293.00 |
HD Total exceptional income (VII) | 3 293.00 | | | 3 293.00 |
HE Exceptional expenses on management operations | 3 092.00 | | | 3 092.00 |
HH Total exceptional expenses (VIII) | 3 092.00 | | | 3 092.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 201.00 | | | 201.00 |
HK Income tax | 180 275.00 | | | 180 275.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 273 244.00 | | | 5 273 244.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 810 011.00 | | | 4 810 011.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 463 233.00 | | | 463 233.00 |
| |
| 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 | 89 512.00 | | | 89 512.00 |
I3 DECREASES Total Financial Fixed Assets | | | 14 050.00 | |
I4 DECREASES Grand Total | | | 89 512.00 | |
IO DECREASES Total including other intangible assets | | | 29 661.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 45 801.00 | |
KD ACQUISITIONS Total including other intangible assets | 29 661.00 | | | 29 661.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 45 801.00 | | | 45 801.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 14 050.00 | | | 14 050.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 45 801.00 | | | 45 801.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 45 801.00 | | | 45 801.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 4 102.00 | | | 4 102.00 |
| |
| 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 | 414 480.00 | 414 480.00 | | 414 480.00 |
8C Staff and Related Accounts | 2 616.00 | 2 616.00 | | 2 616.00 |
8D Social Security and Other Social Organizations | 21 699.00 | 21 699.00 | | 21 699.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16 080.00 | 16 080.00 | | 16 080.00 |
8L Deferred income | 4 660.00 | 4 660.00 | | 4 660.00 |
UT Other financial assets | 14 050.00 | | 14 050.00 | 14 050.00 |
UX Other trade receivables | 1 504.00 | 1 504.00 | | 1 504.00 |
VA Doubtful or disputed receivables | 1 097.00 | | 1 097.00 | 1 097.00 |
VB VAT | 130 601.00 | 130 601.00 | | 130 601.00 |
VH Loans with a maturity of more than one year at origin | 1 769.00 | 1 769.00 | | 1 769.00 |
VI Group and Associates | 7.00 | 7.00 | | 7.00 |
VM Income taxes | 11 536.00 | 11 536.00 | | 11 536.00 |
VQ Other Taxes, Duties, and Similar Debts | 314.00 | 314.00 | | 314.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 58 555.00 | 58 555.00 | | 58 555.00 |
VS Prepaid expenses | 2 067.00 | 2 067.00 | | 2 067.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 219 409.00 | 204 263.00 | 15 147.00 | 219 409.00 |
VW VAT | 1.00 | 1.00 | | 1.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 461 627.00 | 461 627.00 | | 461 627.00 |
