| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 945.00 | 945.00 | | 945.00 |
AH Goodwill | 118 000.00 | | 118 000.00 | 118 000.00 |
AP Buildings | 9 828.00 | 4 843.00 | 4 985.00 | 9 828.00 |
AR Technical installations, industrial equipment and tools | 338 835.00 | 264 755.00 | 74 080.00 | 338 835.00 |
AT Other tangible assets | 138 901.00 | 111 816.00 | 27 085.00 | 138 901.00 |
BD Other fixed assets | 9 113.00 | | 9 113.00 | 9 113.00 |
BH Other financial assets | 400.00 | | 400.00 | 400.00 |
BJ TOTAL (I) | 616 022.00 | 382 359.00 | 233 663.00 | 616 022.00 |
BL Raw materials, supplies | 1 381.00 | | 1 381.00 | 1 381.00 |
BX Customers and related accounts | 128 441.00 | | 128 441.00 | 128 441.00 |
BZ Other receivables | 11 305.00 | | 11 305.00 | 11 305.00 |
CF Cash and cash equivalents | 478 213.00 | | 478 213.00 | 478 213.00 |
CH Prepaid expenses | 3 398.00 | | 3 398.00 | 3 398.00 |
CJ TOTAL (II) | 622 738.00 | | 622 738.00 | 622 738.00 |
CO Grand total (0 to V) | 1 238 760.00 | 382 359.00 | 856 400.00 | 1 238 760.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DG Other reserves | 383 983.00 | 325 434.00 | | 383 983.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 51 613.00 | 77 548.00 | | 51 613.00 |
DL TOTAL (I) | 600 596.00 | 567 983.00 | | 600 596.00 |
DU Loans and Debts from Credit Institutions (3) | 8 093.00 | 19 217.00 | | 8 093.00 |
DV Miscellaneous Loans and Financial Debts (4) | 175 819.00 | 143 351.00 | | 175 819.00 |
DX Trade payables and related accounts | 11 709.00 | 43 145.00 | | 11 709.00 |
DY Tax and social security liabilities | 59 092.00 | 37 408.00 | | 59 092.00 |
EA Other liabilities | 1 091.00 | 60.00 | | 1 091.00 |
EC TOTAL (IV) | 255 804.00 | 243 181.00 | | 255 804.00 |
EE Grand total (I to V) | 856 400.00 | 811 164.00 | | 856 400.00 |
EG Accrued income and payables due within one year | 255 804.00 | 235 107.00 | | 255 804.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 435 094.00 | | 435 094.00 | 435 094.00 |
FJ Net sales | 435 094.00 | | 435 094.00 | 435 094.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 468.00 | |
FQ Other income | | | 100.00 | |
FR Total operating income (I) | | | 435 662.00 | |
FU Purchases of raw materials and other supplies | | | 6 844.00 | |
FV Inventory change (raw materials and supplies) | | | 528.00 | |
FW Other purchases and external expenses | | | 86 880.00 | |
FX Taxes, duties, and similar payments | | | 2 820.00 | |
FY Salaries and Wages | | | 202 580.00 | |
FZ Social Security Contributions | | | 19 693.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 51 508.00 | |
GE Other Expenses | | | 1 044.00 | |
GF Total Operating Expenses (II) | | | 371 896.00 | |
GG - OPERATING RESULT (I - II) | | | 63 766.00 | |
GL Other interest and similar income | | | 214.00 | |
GP Total financial income (V) | | | 214.00 | |
GR Interest and similar expenses | | | 135.00 | |
GU Total financial expenses (VI) | | | 135.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 79.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 63 844.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 468.00 | 87.00 | | 468.00 |
HK Income tax | 12 231.00 | 19 669.00 | | 12 231.00 |
HL TOTAL REVENUE (I + III + V + VII) | 435 876.00 | 468 870.00 | | 435 876.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 384 262.00 | 391 322.00 | | 384 262.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 51 613.00 | 77 548.00 | | 51 613.00 |
| |
| 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 | 569 782.00 | | 49 270.00 | 569 782.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 513.00 | |
I4 DECREASES Grand Total | | 3 030.00 | 616 022.00 | |
IO DECREASES Total including other intangible assets | | | 118 945.00 | |
IY DECREASES Total Tangible Fixed Assets | | 3 030.00 | 487 564.00 | |
KD ACQUISITIONS Total including other intangible assets | 118 945.00 | | | 118 945.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 441 422.00 | | 49 172.00 | 441 422.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 415.00 | | 98.00 | 9 415.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 333 881.00 | 51 508.00 | 3 030.00 | 333 881.00 |
PE DEPRECIATION Total including other intangible assets | 945.00 | | | 945.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 332 936.00 | 51 508.00 | 3 030.00 | 332 936.00 |
| |
| 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 | 11 709.00 | 11 709.00 | | 11 709.00 |
8C Staff and Related Accounts | 15 174.00 | 15 174.00 | | 15 174.00 |
8D Social Security and Other Social Organizations | 17 433.00 | 17 433.00 | | 17 433.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 091.00 | 1 091.00 | | 1 091.00 |
UT Other financial assets | 400.00 | 400.00 | | 400.00 |
UX Other trade receivables | 128 441.00 | 128 441.00 | | 128 441.00 |
VB VAT | 2 808.00 | 2 808.00 | | 2 808.00 |
VH Loans with a maturity of more than one year at origin | 8 093.00 | 8 093.00 | | 8 093.00 |
VI Group and Associates | 175 819.00 | 175 819.00 | | 175 819.00 |
VK Loans repaid during the year | 11 117.00 | | | 11 117.00 |
VM Income taxes | 7 441.00 | 7 441.00 | | 7 441.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 921.00 | 1 921.00 | | 1 921.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 056.00 | 1 056.00 | | 1 056.00 |
VS Prepaid expenses | 3 398.00 | 3 398.00 | | 3 398.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 143 544.00 | 143 544.00 | | 143 544.00 |
VW VAT | 24 563.00 | 24 563.00 | | 24 563.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 255 803.00 | 255 803.00 | | 255 803.00 |
