| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 456.00 | 6 456.00 | | 6 456.00 |
AH Goodwill | 6 098.00 | | 6 098.00 | 6 098.00 |
AR Technical installations, industrial equipment and tools | 100.00 | 100.00 | | 100.00 |
AT Other tangible assets | 486 800.00 | 469 727.00 | 17 073.00 | 486 800.00 |
BD Other fixed assets | 3 715.00 | | 3 715.00 | 3 715.00 |
BH Other financial assets | 114.00 | | 114.00 | 114.00 |
BJ TOTAL (I) | 503 282.00 | 476 283.00 | 27 000.00 | 503 282.00 |
BL Raw materials, supplies | 765.00 | | 765.00 | 765.00 |
BX Customers and related accounts | 235 187.00 | | 235 187.00 | 235 187.00 |
BZ Other receivables | 74 903.00 | | 74 903.00 | 74 903.00 |
CF Cash and cash equivalents | 303 467.00 | | 303 467.00 | 303 467.00 |
CH Prepaid expenses | 116.00 | | 116.00 | 116.00 |
CJ TOTAL (II) | 614 437.00 | | 614 437.00 | 614 437.00 |
CO Grand total (0 to V) | 1 117 720.00 | 476 283.00 | 641 437.00 | 1 117 720.00 |
CP Shares due in less than one year | 114.00 | | | 114.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 105 000.00 | 105 000.00 | | 105 000.00 |
DD Legal reserve (1) | 10 500.00 | 10 500.00 | | 10 500.00 |
DE Statutory or contractual reserves | 153 736.00 | 180 294.00 | | 153 736.00 |
DG Other reserves | | 11 043.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 463.00 | 12 399.00 | | 49 463.00 |
DL TOTAL (I) | 318 699.00 | 319 236.00 | | 318 699.00 |
DU Loans and Debts from Credit Institutions (3) | 55.00 | 87.00 | | 55.00 |
DV Miscellaneous Loans and Financial Debts (4) | 318.00 | 318.00 | | 318.00 |
DX Trade payables and related accounts | 144 310.00 | 170 286.00 | | 144 310.00 |
DY Tax and social security liabilities | 161 888.00 | 182 972.00 | | 161 888.00 |
EA Other liabilities | 16 167.00 | 17 556.00 | | 16 167.00 |
EC TOTAL (IV) | 322 738.00 | 371 220.00 | | 322 738.00 |
EE Grand total (I to V) | 641 437.00 | 690 455.00 | | 641 437.00 |
EG Accrued income and payables due within one year | 322 738.00 | 371 220.00 | | 322 738.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 306 593.00 | | 1 306 593.00 | 1 306 593.00 |
FJ Net sales | 1 306 593.00 | | 1 306 593.00 | 1 306 593.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 536.00 | |
FQ Other income | | | 43.00 | |
FR Total operating income (I) | | | 1 307 172.00 | |
FU Purchases of raw materials and other supplies | | | 442 064.00 | |
FV Inventory change (raw materials and supplies) | | | 573.00 | |
FW Other purchases and external expenses | | | 407 222.00 | |
FX Taxes, duties, and similar payments | | | 15 946.00 | |
FY Salaries and Wages | | | 276 829.00 | |
FZ Social Security Contributions | | | 56 136.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 51 845.00 | |
GE Other Expenses | | | 18.00 | |
GF Total Operating Expenses (II) | | | 1 250 633.00 | |
GG - OPERATING RESULT (I - II) | | | 56 539.00 | |
GL Other interest and similar income | | | 71.00 | |
GP Total financial income (V) | | | 71.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 71.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 56 609.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 536.00 | 13 388.00 | | 536.00 |
HA Exceptional income from management transactions | | 866.00 | | |
HB Exceptional income from capital transactions | 6 000.00 | 6 000.00 | | 6 000.00 |
HD Total exceptional income (VII) | 6 000.00 | 6 866.00 | | 6 000.00 |
HE Exceptional expenses on management operations | 571.00 | 672.00 | | 571.00 |
HH Total exceptional expenses (VIII) | 571.00 | 672.00 | | 571.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 429.00 | 6 195.00 | | 5 429.00 |
HK Income tax | 12 575.00 | 1 547.00 | | 12 575.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 313 242.00 | 1 919 008.00 | | 1 313 242.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 263 779.00 | 1 906 610.00 | | 1 263 779.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 463.00 | 12 399.00 | | 49 463.00 |
| |
| 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 | 579 127.00 | | | 579 127.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 829.00 | |
I4 DECREASES Grand Total | | 75 844.00 | 503 282.00 | |
IO DECREASES Total including other intangible assets | | | 12 554.00 | |
IY DECREASES Total Tangible Fixed Assets | | 75 844.00 | 486 900.00 | |
KD ACQUISITIONS Total including other intangible assets | 12 554.00 | | | 12 554.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 562 744.00 | | | 562 744.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 829.00 | | | 3 829.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 500 282.00 | 51 845.00 | 75 844.00 | 500 282.00 |
PE DEPRECIATION Total including other intangible assets | 6 456.00 | | | 6 456.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 493 826.00 | 51 845.00 | 75 844.00 | 493 826.00 |
| |
| 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 | 144 310.00 | 144 310.00 | | 144 310.00 |
8C Staff and Related Accounts | 50 256.00 | 50 256.00 | | 50 256.00 |
8D Social Security and Other Social Organizations | 23 019.00 | 23 019.00 | | 23 019.00 |
8E Income Taxes | 10 425.00 | 10 425.00 | | 10 425.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16 167.00 | 16 167.00 | | 16 167.00 |
UT Other financial assets | 114.00 | 114.00 | | 114.00 |
UX Other trade receivables | 235 187.00 | 235 187.00 | | 235 187.00 |
UY Staff and related accounts | 73.00 | 73.00 | | 73.00 |
UZ Social Security, other social security organizations | 5 131.00 | 5 131.00 | | 5 131.00 |
VB VAT | 6 646.00 | 6 646.00 | | 6 646.00 |
VG Loans with a maturity of up to one year at origin | 55.00 | 55.00 | | 55.00 |
VI Group and Associates | 318.00 | 318.00 | | 318.00 |
VP Miscellaneous | 8 200.00 | 8 200.00 | | 8 200.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 307.00 | 2 307.00 | | 2 307.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 54 853.00 | 54 853.00 | | 54 853.00 |
VS Prepaid expenses | 116.00 | 116.00 | | 116.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 310 320.00 | 310 320.00 | | 310 320.00 |
VW VAT | 75 881.00 | 75 881.00 | | 75 881.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 322 738.00 | 322 738.00 | | 322 738.00 |
