| |
| 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 | | | 12 124.00 | |
AT Other tangible assets | | | 39 599.00 | |
BH Other financial assets | | | 4 800.00 | |
BJ TOTAL (I) | | | 56 523.00 | |
BL Raw materials, supplies | | | 41 200.00 | |
BX Customers and related accounts | | | 108 063.00 | |
BZ Other receivables | | | 29 699.00 | |
CD Marketable securities | | | 2 256.00 | |
CF Cash and cash equivalents | | | 36 914.00 | |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | | | 218 132.00 | |
CO Grand total (0 to V) | | | 274 655.00 | |
| |
| 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 |
DF Regulated reserves (1) | 9 239.00 | 9 239.00 | | 9 239.00 |
DH Retained earnings | 114 114.00 | 72 809.00 | | 114 114.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 145.00 | 41 305.00 | | 1 145.00 |
DL TOTAL (I) | 135 498.00 | 134 353.00 | | 135 498.00 |
DU Loans and Debts from Credit Institutions (3) | 21 408.00 | 11 164.00 | | 21 408.00 |
DV Miscellaneous Loans and Financial Debts (4) | 307.00 | 307.00 | | 307.00 |
DX Trade payables and related accounts | 57 972.00 | 39 970.00 | | 57 972.00 |
DY Tax and social security liabilities | 54 258.00 | 49 961.00 | | 54 258.00 |
EA Other liabilities | 1 644.00 | 1 644.00 | | 1 644.00 |
EB Prepaid income (2) | 3 567.00 | 11 060.00 | | 3 567.00 |
EC TOTAL (IV) | 139 156.00 | 114 105.00 | | 139 156.00 |
EE Grand total (I to V) | 274 655.00 | 248 458.00 | | 274 655.00 |
EG Accrued income and payables due within one year | 125 739.00 | 102 993.00 | | 125 739.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 523 450.00 | |
FJ Net sales | | | 523 450.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 40.00 | |
FQ Other income | | | 37.00 | |
FR Total operating income (I) | | | 523 526.00 | |
FU Purchases of raw materials and other supplies | | | 169 436.00 | |
FV Inventory change (raw materials and supplies) | | | -23 467.00 | |
FW Other purchases and external expenses | | | 206 420.00 | |
FX Taxes, duties, and similar payments | | | 4 957.00 | |
FY Salaries and Wages | | | 111 508.00 | |
FZ Social Security Contributions | | | 32 367.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 183.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 513 408.00 | |
GG - OPERATING RESULT (I - II) | | | 10 118.00 | |
GO Net income from sales of marketable securities | | | 35.00 | |
GP Total financial income (V) | | | 35.00 | |
GR Interest and similar expenses | | | 145.00 | |
GU Total financial expenses (VI) | | | 145.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -110.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 009.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 5 000.00 | | |
HD Total exceptional income (VII) | | 5 000.00 | | |
HE Exceptional expenses on management operations | 8 474.00 | 197.00 | | 8 474.00 |
HF Exceptional expenses on capital transactions | | 18.00 | | |
HH Total exceptional expenses (VIII) | 8 474.00 | 215.00 | | 8 474.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8 474.00 | 4 785.00 | | -8 474.00 |
HK Income tax | 390.00 | 8 111.00 | | 390.00 |
HL TOTAL REVENUE (I + III + V + VII) | 523 562.00 | 582 374.00 | | 523 562.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 522 417.00 | 541 069.00 | | 522 417.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 145.00 | 41 305.00 | | 1 145.00 |
| |
| 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 | 93 532.00 | | 19 819.00 | 93 532.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 800.00 | |
I4 DECREASES Grand Total | | | 113 351.00 | |
IO DECREASES Total including other intangible assets | | | 2 385.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 106 167.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 385.00 | | | 2 385.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 86 348.00 | | 19 819.00 | 86 348.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 800.00 | | | 4 800.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 44 646.00 | 12 183.00 | | 44 646.00 |
PE DEPRECIATION Total including other intangible assets | 2 385.00 | | | 2 385.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 42 261.00 | 12 183.00 | | 42 261.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 21 408.00 | 7 990.00 | 13 418.00 | 21 408.00 |
8B Suppliers and Related Accounts | 57 972.00 | 57 972.00 | | 57 972.00 |
8K Other liabilities (including liabilities related to repo transactions) | 56 209.00 | 56 209.00 | | 56 209.00 |
8L Deferred income | 3 567.00 | 3 567.00 | | 3 567.00 |
UT Other financial assets | 4 800.00 | | 4 800.00 | 4 800.00 |
VQ Other Taxes, Duties, and Similar Debts | 21 408.00 | 7 990.00 | 13 418.00 | 21 408.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 142 562.00 | 137 762.00 | 4 800.00 | 142 562.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 139 156.00 | 125 739.00 | 13 418.00 | 139 156.00 |
