| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 7 550.00 | 7 550.00 | | 7 550.00 |
AP Buildings | 60 534.00 | 46 034.00 | 14 500.00 | 60 534.00 |
AR Technical installations, industrial equipment and tools | 88 692.00 | 86 447.00 | 2 245.00 | 88 692.00 |
AT Other tangible assets | 85 348.00 | 81 259.00 | 4 089.00 | 85 348.00 |
BH Other financial assets | 30 254.00 | | 30 254.00 | 30 254.00 |
BJ TOTAL (I) | 272 378.00 | 221 290.00 | 51 088.00 | 272 378.00 |
BL Raw materials, supplies | 53 682.00 | | 53 682.00 | 53 682.00 |
BN Goods in progress | 55 712.00 | | 55 712.00 | 55 712.00 |
BX Customers and related accounts | 167 273.00 | | 167 273.00 | 167 273.00 |
BZ Other receivables | 15 138.00 | | 15 138.00 | 15 138.00 |
CF Cash and cash equivalents | 54 264.00 | | 54 264.00 | 54 264.00 |
CH Prepaid expenses | 15 033.00 | | 15 033.00 | 15 033.00 |
CJ TOTAL (II) | 361 102.00 | | 361 102.00 | 361 102.00 |
CO Grand total (0 to V) | 633 481.00 | 221 290.00 | 412 191.00 | 633 481.00 |
| |
| 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 |
DG Other reserves | 221 334.00 | 190 631.00 | | 221 334.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 214.00 | 30 703.00 | | 5 214.00 |
DL TOTAL (I) | 237 548.00 | 232 334.00 | | 237 548.00 |
DV Miscellaneous Loans and Financial Debts (4) | 39 134.00 | 58 480.00 | | 39 134.00 |
DX Trade payables and related accounts | 51 727.00 | 49 812.00 | | 51 727.00 |
DY Tax and social security liabilities | 82 903.00 | 72 927.00 | | 82 903.00 |
EA Other liabilities | 879.00 | 4 679.00 | | 879.00 |
EC TOTAL (IV) | 174 642.00 | 185 897.00 | | 174 642.00 |
EE Grand total (I to V) | 412 191.00 | 418 232.00 | | 412 191.00 |
EG Accrued income and payables due within one year | 174 642.00 | 127 417.00 | | 174 642.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 349 840.00 | | 1 349 840.00 | 1 349 840.00 |
FJ Net sales | 1 349 840.00 | | 1 349 840.00 | 1 349 840.00 |
FM Inventory production | | | -716.00 | |
FO Operating subsidies | | | 917.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 25 713.00 | |
FQ Other income | | | 3 634.00 | |
FR Total operating income (I) | | | 1 379 388.00 | |
FU Purchases of raw materials and other supplies | | | 441 868.00 | |
FV Inventory change (raw materials and supplies) | | | 8 317.00 | |
FW Other purchases and external expenses | | | 272 068.00 | |
FX Taxes, duties, and similar payments | | | 18 336.00 | |
FY Salaries and Wages | | | 447 346.00 | |
FZ Social Security Contributions | | | 172 966.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 739.00 | |
GE Other Expenses | | | 1 123.00 | |
GF Total Operating Expenses (II) | | | 1 369 766.00 | |
GG - OPERATING RESULT (I - II) | | | 9 622.00 | |
GR Interest and similar expenses | | | 3 378.00 | |
GU Total financial expenses (VI) | | | 3 378.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 378.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 244.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 25 713.00 | 2 404.00 | | 25 713.00 |
A2 TOTAL ASSETS | 26 297.00 | 24 353.00 | | 26 297.00 |
HE Exceptional expenses on management operations | 602.00 | 270.00 | | 602.00 |
HH Total exceptional expenses (VIII) | 602.00 | 270.00 | | 602.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -602.00 | -270.00 | | -602.00 |
HK Income tax | 429.00 | | | 429.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 379 388.00 | 1 329 657.00 | | 1 379 388.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 374 174.00 | 1 298 954.00 | | 1 374 174.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 214.00 | 30 703.00 | | 5 214.00 |
| |
| 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 | 265 500.00 | | 6 879.00 | 265 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30 254.00 | |
I4 DECREASES Grand Total | | | 272 378.00 | |
IO DECREASES Total including other intangible assets | | | 7 550.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 234 574.00 | |
KD ACQUISITIONS Total including other intangible assets | 7 550.00 | | | 7 550.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 229 482.00 | | 5 093.00 | 229 482.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 28 468.00 | | 1 786.00 | 28 468.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 213 551.00 | 7 739.00 | | 213 551.00 |
PE DEPRECIATION Total including other intangible assets | 7 550.00 | | | 7 550.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 206 001.00 | 7 739.00 | | 206 001.00 |
| |
| 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 | 51 727.00 | 51 727.00 | | 51 727.00 |
8C Staff and Related Accounts | 26 160.00 | 26 160.00 | | 26 160.00 |
8D Social Security and Other Social Organizations | 33 398.00 | 33 398.00 | | 33 398.00 |
8K Other liabilities (including liabilities related to repo transactions) | 879.00 | 879.00 | | 879.00 |
UT Other financial assets | 30 254.00 | | 30 254.00 | 30 254.00 |
UX Other trade receivables | 167 273.00 | 167 273.00 | | 167 273.00 |
VB VAT | 14 667.00 | 14 667.00 | | 14 667.00 |
VI Group and Associates | 39 134.00 | 39 134.00 | | 39 134.00 |
VM Income taxes | 471.00 | 471.00 | | 471.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 179.00 | 6 179.00 | | 6 179.00 |
VS Prepaid expenses | 15 033.00 | 15 033.00 | | 15 033.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 227 698.00 | 197 444.00 | 30 254.00 | 227 698.00 |
VW VAT | 17 166.00 | 17 166.00 | | 17 166.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 174 642.00 | 174 642.00 | | 174 642.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 16 368.00 | 20 740.00 | | 16 368.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 23 960.00 | 22 547.00 | | 23 960.00 |
ST Other accounts | 69 101.00 | 68 402.00 | | 69 101.00 |
XQ Rental, rental and co-ownership charges | 173 828.00 | 168 175.00 | | 173 828.00 |
YV Retrocessions of fees, commissions and brokerage | 5 180.00 | 5 136.00 | | 5 180.00 |
YW Business tax | 1 968.00 | 1 939.00 | | 1 968.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 18 336.00 | 22 679.00 | | 18 336.00 |
YY Amount of VAT collected | 135 977.00 | 136 865.00 | | 135 977.00 |
YZ Total deductible VAT on goods and services | 37 924.00 | 87 336.00 | | 37 924.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 272 068.00 | 264 261.00 | | 272 068.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 8.00 | | | 8.00 |
