| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 870.00 | 870.00 | | 870.00 |
AH Goodwill | 22 000.00 | | 22 000.00 | 22 000.00 |
AN Land | | | | |
AR Technical installations, industrial equipment and tools | 58 351.00 | 58 351.00 | | 58 351.00 |
AT Other tangible assets | 76 558.00 | 72 317.00 | 4 240.00 | 76 558.00 |
BH Other financial assets | 58 700.00 | | 58 700.00 | 58 700.00 |
BJ TOTAL (I) | 216 479.00 | 131 539.00 | 84 940.00 | 216 479.00 |
BX Customers and related accounts | 116 633.00 | | 116 633.00 | 116 633.00 |
BZ Other receivables | 10 840.00 | | 10 840.00 | 10 840.00 |
CD Marketable securities | 150.00 | | 150.00 | 150.00 |
CF Cash and cash equivalents | 122 831.00 | | 122 831.00 | 122 831.00 |
CH Prepaid expenses | 1 655.00 | | 1 655.00 | 1 655.00 |
CJ TOTAL (II) | 252 109.00 | | 252 109.00 | 252 109.00 |
CO Grand total (0 to V) | 468 588.00 | 131 539.00 | 337 049.00 | 468 588.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 148 809.00 | 125 651.00 | | 148 809.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 704.00 | 23 158.00 | | 14 704.00 |
DL TOTAL (I) | 185 513.00 | 170 809.00 | | 185 513.00 |
DW Advances and down payments received on current orders | 12 538.00 | 12 627.00 | | 12 538.00 |
DX Trade payables and related accounts | 51 813.00 | 78 560.00 | | 51 813.00 |
DY Tax and social security liabilities | 87 186.00 | 146 469.00 | | 87 186.00 |
EC TOTAL (IV) | 151 537.00 | 237 655.00 | | 151 537.00 |
EE Grand total (I to V) | 337 049.00 | 408 464.00 | | 337 049.00 |
EG Accrued income and payables due within one year | | 225 028.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 414 072.00 | |
FJ Net sales | | | 414 072.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 414 076.00 | |
FU Purchases of raw materials and other supplies | | | 409.00 | |
FW Other purchases and external expenses | | | 217 822.00 | |
FX Taxes, duties, and similar payments | | | 5 641.00 | |
FY Salaries and Wages | | | 130 007.00 | |
FZ Social Security Contributions | | | 37 643.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 612.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 398 136.00 | |
GG - OPERATING RESULT (I - II) | | | 15 940.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2.00 | |
GL Other interest and similar income | | | 87.00 | |
GP Total financial income (V) | | | 90.00 | |
GR Interest and similar expenses | | | 19.00 | |
GU Total financial expenses (VI) | | | 19.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 71.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 011.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 74.00 | | | 74.00 |
HB Exceptional income from capital transactions | 7 500.00 | | | 7 500.00 |
HD Total exceptional income (VII) | 7 574.00 | | | 7 574.00 |
HE Exceptional expenses on management operations | | 1 103.00 | | |
HF Exceptional expenses on capital transactions | 3 931.00 | | | 3 931.00 |
HH Total exceptional expenses (VIII) | 3 931.00 | 1 103.00 | | 3 931.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 643.00 | -1 103.00 | | 3 643.00 |
HJ Employee participation in company results | 3 676.00 | 7 537.00 | | 3 676.00 |
HK Income tax | 1 274.00 | 6 414.00 | | 1 274.00 |
HL TOTAL REVENUE (I + III + V + VII) | 421 739.00 | 770 497.00 | | 421 739.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 407 036.00 | 747 339.00 | | 407 036.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 704.00 | 23 158.00 | | 14 704.00 |
| |
| 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 | 256 952.00 | | | 256 952.00 |
I3 DECREASES Total Financial Fixed Assets | | | 58 700.00 | |
I4 DECREASES Grand Total | | 40 474.00 | 216 479.00 | |
IO DECREASES Total including other intangible assets | | | 22 870.00 | |
IY DECREASES Total Tangible Fixed Assets | | 40 474.00 | 134 909.00 | |
KD ACQUISITIONS Total including other intangible assets | 22 870.00 | | | 22 870.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 175 383.00 | | | 175 383.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 58 700.00 | | | 58 700.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 161 469.00 | 6 612.00 | 36 543.00 | 161 469.00 |
PE DEPRECIATION Total including other intangible assets | 870.00 | | | 870.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 160 599.00 | 6 612.00 | 36 543.00 | 160 599.00 |
| |
| 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 | 51 813.00 | 51 813.00 | | 51 813.00 |
8D Social Security and Other Social Organizations | 87 186.00 | 87 186.00 | | 87 186.00 |
UT Other financial assets | 58 700.00 | | 58 700.00 | 58 700.00 |
UX Other trade receivables | 116 633.00 | 116 633.00 | | 116 633.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 840.00 | 10 840.00 | | 10 840.00 |
VS Prepaid expenses | 1 655.00 | 1 655.00 | | 1 655.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 187 828.00 | 129 128.00 | 58 700.00 | 187 828.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 138 999.00 | 138 999.00 | | 138 999.00 |
