| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 954.00 | 5 954.00 | | 5 954.00 |
BJ TOTAL (I) | 27 488.00 | 5 954.00 | 21 534.00 | 27 488.00 |
BN Goods in progress | 638 342.00 | | 638 342.00 | 638 342.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 2 712 399.00 | 2 741.00 | 2 709 658.00 | 2 712 399.00 |
BZ Other receivables | 253 436.00 | | 253 436.00 | 253 436.00 |
CF Cash and cash equivalents | 147 573.00 | | 147 573.00 | 147 573.00 |
CH Prepaid expenses | 1 677.00 | | 1 677.00 | 1 677.00 |
CJ TOTAL (II) | 3 753 429.00 | 2 741.00 | 3 750 688.00 | 3 753 429.00 |
CO Grand total (0 to V) | 3 780 918.00 | 8 695.00 | 3 772 223.00 | 3 780 918.00 |
CU Other investments | 21 534.00 | | 21 534.00 | 21 534.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 262 416.00 | 262 416.00 | | 262 416.00 |
DD Legal reserve (1) | 16 437.00 | 15 043.00 | | 16 437.00 |
DF Regulated reserves (1) | 15 585.00 | 6 163.00 | | 15 585.00 |
DG Other reserves | 127 693.00 | 101 201.00 | | 127 693.00 |
DH Retained earnings | | -24 034.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 510.00 | 61 342.00 | | 47 510.00 |
DL TOTAL (I) | 469 642.00 | 422 132.00 | | 469 642.00 |
DX Trade payables and related accounts | 3 281 035.00 | 4 094 299.00 | | 3 281 035.00 |
DY Tax and social security liabilities | 20 547.00 | 33 979.00 | | 20 547.00 |
EA Other liabilities | 997.00 | | | 997.00 |
EC TOTAL (IV) | 3 302 580.00 | 4 128 279.00 | | 3 302 580.00 |
EE Grand total (I to V) | 3 772 223.00 | 4 550 411.00 | | 3 772 223.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 7 434 268.00 | |
FD Production sold - goods | | | 2 667 466.00 | |
FG Production sold - services | | | 1 470.00 | |
FJ Net sales | | | 10 103 206.00 | |
FM Inventory production | | | -11 165.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 35 861.00 | |
FR Total operating income (I) | | | 10 127 902.00 | |
FS Purchases of goods (including customs duties) | | | 7 306 423.00 | |
FT Inventory change (goods) | | | 15 878.00 | |
FU Purchases of raw materials and other supplies | | | 1 760 510.00 | |
FV Inventory change (raw materials and supplies) | | | -2 858.00 | |
FW Other purchases and external expenses | | | 958 378.00 | |
FX Taxes, duties, and similar payments | | | 5 141.00 | |
FY Salaries and Wages | | | 16 417.00 | |
FZ Social Security Contributions | | | | |
GB Operating Expenses - Provisions | | | 2 337.00 | |
GF Total Operating Expenses (II) | | | 10 062 230.00 | |
GG - OPERATING RESULT (I - II) | | | 65 671.00 | |
GP Total financial income (V) | | | 1.00 | |
GU Total financial expenses (VI) | | | 3.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 65 669.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 318.00 | 4.00 | | 318.00 |
HH Total exceptional expenses (VIII) | 1.00 | 180.00 | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 316.00 | -175.00 | | 316.00 |
HK Income tax | 18 476.00 | 14 509.00 | | 18 476.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 128 222.00 | 10 843 289.00 | | 10 128 222.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 080 712.00 | 10 781 947.00 | | 10 080 712.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 47 510.00 | 61 342.00 | | 47 510.00 |
| |
| 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 | 27 487.00 | | 1.00 | 27 487.00 |
I3 DECREASES Total Financial Fixed Assets | | | 21 534.00 | |
I4 DECREASES Grand Total | | | 27 488.00 | |
IO DECREASES Total including other intangible assets | | | 5 954.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 954.00 | | | 5 954.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 21 533.00 | | 1.00 | 21 533.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 954.00 | | | 5 954.00 |
PE DEPRECIATION Total including other intangible assets | 5 954.00 | | | 5 954.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 404.00 | 2 338.00 | | 404.00 |
7B Total provisions for depreciation | 404.00 | 2 338.00 | | 404.00 |
7C Grand total | 404.00 | 2 338.00 | | 404.00 |
| |
| 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 | 3 281 036.00 | 3 281 036.00 | | 3 281 036.00 |
8D Social Security and Other Social Organizations | 20 547.00 | 20 547.00 | | 20 547.00 |
8K Other liabilities (including liabilities related to repo transactions) | 997.00 | 997.00 | | 997.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 534.00 | | 21 534.00 | 21 534.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 302 581.00 | 3 302 581.00 | | 3 302 581.00 |
